##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-K



---



ANNUAL REPORT PURSUANT TO SECTION 13
OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934



For the fiscal year ended January 28, 2006



Commission file number 1-11609



---



LOGO

TOYS R US, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 22-3260693                          
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification Number)
|                                                               | 
|One Geoffrey Way Wayne, New Jersey                             |  | 07470                               
|(Address of principal executive offices)                       |  | (Zip code)                          



(973) 617-3500

(Registrants telephone number, including area code)



---



Securities registered pursuant to Section 12(b) or 12(g) of the Act:



None



---



Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
Yes ̈No  x



Indicate by check mark whether the registrant is not required to file reports
pursuant to Section 13 or Section 15(d) of the Exchange Act.    Yes ̈No  x



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period
that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein,
and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x



Indicate by checkmark whether
the registrant is a large accelerated filer, an accelerated filer, or non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):



|                         |  |                    |  |                         
|------------------------ |  | ------------------ |  | ------------------------
|Large accelerated filer ̈ |  | Accelerated filer ̈ |  | Non-accelerated filer  x



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



As of January 28, 2006
there were outstanding 1,000 shares of common stock of Toys R Us, Inc. (all of which are owned by our holding company and are not publicly traded).



DOCUMENTS INCORPORATED BY REFERENCE



None



---



---

##### Table of Contents

Forward-Looking Statements



This Annual Report on Form 10-K contains forward looking statements within the meaning of Section 27A of
the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbors created thereby. All statements herein that are not historical facts, including
statements about our beliefs or expectations, are forward-looking statements. We generally identify these statements by words or phrases, such as anticipate, estimate, plan, expect,
believe, intend, foresee, will, may, and similar words or phrases. These statements discuss, among other things, our strategy, store openings and renovations, future financial or
operational performance, anticipated cost savings, results of store closings and restructurings, anticipated domestic or international development, future financings, and other goals and targets. These statements are subject to risks, uncertainties,
and other factors, including, among others, competition in the retail industry, seasonality of our business, changes in consumer preferences and consumer spending patterns, general economic conditions in the United States and other countries in
which we conduct our business, our ability to implement our strategy, our substantial level of indebtedness and related debt-service obligations, restrictions imposed by covenants in our debt agreements, availability of adequate financing, our
dependence on key vendors for our merchandise, domestic and international events affecting the delivery of toys and other products to our stores, economic, political and other developments associated with our international operations, existence of
adverse litigation and risks, uncertainties and factors set forth under Item 1A. Risk Factors and in our reports and documents filed with the Securities Exchange Commission. We believe that all forward-looking statements are based on
reasonable assumptions when made; however, we caution that it is impossible to predict actual results or outcomes or the effects of risks, uncertainties or other factors on anticipated results or outcomes and that, accordingly, one should not place
undue reliance on these statements. Forward-looking statements speak only as of the date they were made, and we undertake no obligation to update these statements in light of subsequent events or developments. Actual results may differ materially
from anticipated results or outcomes discussed in any forward-looking statement.



---

##### Table of Contents

INDEX



|                  |  |                                                                                                                     |  |     
|----------------- |  | ------------------------------------------------------------------------------------------------------------------- |  | ----
|                  |  |                                                                                                                     |  | PAGE
|PART I.           |  |                                                                                                                     |  |     
|                  |  |                                                                                                                    
|Item 1.           |  | Business                                                                                                            |  | 1   
|Item 1A.          |  | Risk Factors                                                                                                        |  | 13  
|Item 1B.          |  | Unresolved Staff Comments                                                                                           |  | 21  
|Item 2.           |  | Properties                                                                                                          |  | 21  
|Item 3.           |  | Legal Proceedings                                                                                                   |  | 21  
|Item 4.           |  | Submission of Matters to a Vote of Security Holders                                                                 |  | 22  
|                  |  |                                                                                                                    
|PART II.          |  |                                                                                                                     |  |     
|                  |  |                                                                                                                    
|Item 5.           |  | Market for the Registrants Common Equity and Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 23  
|Item 6.           |  | Selected Financial Data                                                                                             |  | 23  
|Item 7.           |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                               |  | 24  
|Item 7a.          |  | Quantitative and Qualitative Disclosures About Market Risk                                                          |  | 51  
|Item 8.           |  | Financial Statements and Supplementary Data                                                                         |  | 53  
|Item 9.           |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                                |  | 107 
|Item 9A.          |  | Controls and Procedures                                                                                             |  | 107 
|Item 9B.          |  | Other Information                                                                                                   |  | 111 
|                  |  |                                                                                                                    
|PART III.         |  |                                                                                                                     |  |     
|                  |  |                                                                                                                    
|Item 10.          |  | Directors and Executive Officers of the Registrant                                                                  |  | 112 
|Item 11.          |  | Executive Compensation                                                                                              |  | 115 
|Item 12.          |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters                      |  | 123 
|Item 13.          |  | Certain Relationships and Related Transactions                                                                      |  | 124 
|Item 14.          |  | Principal Accounting Fees and Services                                                                              |  | 126 
|                  |  |                                                                                                                    
|PART IV.          |  |                                                                                                                     |  |     
|                  |  |                                                                                                                    
|Item 15.          |  | Exhibits and Financial Statement Schedules                                                                          |  | 128 
|                  | 
|SIGNATURES        |  | 129                                                                                                                
|                  | 
|INDEX TO EXHIBITS |  | 130                                                                                                                



---

##### Table of Contents

PART I



|ITEM 1.    BUSINESS | 
|------------------- | 



Except as expressly indicated or unless the context otherwise requires, as used herein, the Company, we, us, or our means Toys R Us, Inc., and its
subsidiaries. Based on sales, we are the largest specialty retailer of toys in the United States and Puerto Rico, and the only national specialty retailer of baby-juvenile products in the United States. As of January 28, 2006, our business
consists of 671 Toys R Us stores in the United States, 230 Babies R Us specialty baby-juvenile stores in the United States and 641 international stores in 31 countries, of which 625 are Toys R Us stores and 16 are
Babies R Us stores. Included in the 641 international stores are 336 licensed or franchised stores. Toysrus.com, our Internet subsidiary, sells merchandise on the Internet through www.toysrus.com, www.babiesrus.com, www.imaginarium.com,
www.sportsrus.com, and www.personalizedbyrus.com in the United States and www.toysrus.ca in Canada. Toys R Us, Inc. is incorporated in the state of Delaware.



Our fiscal year ends on the Saturday nearest to January 31 of each calendar year. This Annual Report on Form 10-K
reports on our last three fiscal years ended as follows: for the fiscal year ended January 28, 2006 (our 2005 fiscal year end), for the fiscal year ended January 29, 2005 (our 2004 fiscal year end), and for the fiscal year ended
January 31, 2004 (our 2003 fiscal year end). References to 2005, 2004 and 2003 are to our fiscal years unless otherwise specified or the context otherwise requires.



Our retail business began in 1948 when founder Charles Lazarus opened a baby furniture store, Childrens Bargain Town,
in Washington, D.C. The Toys R Us name made its debut in 1957. Since inception, Toys R Us has built its reputation as a leading consumer destination for toys and childrens products, including apparel. We opened our
first Babies R Us stores in 1996, expanding our presence into the specialty baby-juvenile market. Based on sales, we are among the market share leaders in most of the largest markets in which Toys R Us retail stores operate,
including the United States and United Kingdom. We attribute our market-leading positions in the toy and baby-juvenile markets to our broad product offerings, our highly recognized brand names, our substantial scale and geographic footprint, and our
strong vendor relationships.



Merger Transaction



We were acquired on July 21, 2005 by an investment group consisting of
entities advised by or affiliated with Bain Capital Partners LLC, Kohlberg Kravis Roberts & Co., L.P. (KKR), and Vornado Realty Trust (collectively, the Sponsors), along with a fourth investor, GB Holdings I, LLC
(the Fourth Investor), an affiliate of Gordon Brothers, a consulting firm that is independent from and unaffiliated with the Sponsors and management. The acquisition was consummated through a $6.6 billion merger of the Company into
Global Toys Acquisition Merger Sub, Inc. (Acquisition Sub) with the Company being the surviving corporation in the merger (the Merger) pursuant to an Agreement and Plan of Merger, dated as of March 17, 2005 (the
Merger Agreement), among the Company, Global Toys Acquisition, LLC (Parent) and Acquisition Sub. The Sponsors and the Fourth Investor are collectively referred to herein as the Investors.



Under the Merger Agreement, the former holders of the Companys common
stock, par value $0.10 per share, received $26.75 per share, or approximately $5.9 billion. In addition, approximately $766 million was used, among other things, to settle our equity security units, and our warrants and options to purchase common
stock, restricted stock and restricted stock units, fees and expenses related to the Merger, and severance, bonuses and related payroll taxes. The merger consideration was funded through the use of the Companys available cash, cash equity
contributions from the Investors and the debt financings as described more fully below. We refer to the July 21, 2005 Merger and recapitalization as the Merger Transaction. Please refer to the section entitled Merger
Transaction under Item 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS and Note 2 to our Consolidated Financial Statements entitled MERGER TRANSACTION for further
details.



1



---

##### Table of Contents

Toys R Us  U.S.



Through our Toys R Us stores, based on sales, we are the largest specialty retailer of toys in the United States
and Puerto Rico. In the U.S. toys and video game products market, based on sales, we were the second-largest toy retailer in 2005. We offer the most comprehensive selection of merchandise in the retail toy industry. By focusing on toys, we are able
to provide customers with a comprehensive range of merchandise and vendors with a year-round distribution outlet for the broadest assortment of their products. Our product offerings include toys, plush, games, bicycles, sporting goods, VHS and DVD
movies, electronic and video games, small pools, books, educational and development products, clothing, infant and juvenile furniture, and electronics, as well as educational and entertainment computer software for children. A typical Toys
R Us store currently has year-round between 8,000 and 10,000 items, which we believe is nearly twice the number of items offered by mass merchandisers or other specialty stores that sell toys.



We seek to differentiate ourselves from competitors in several key areas,
including product selection, product presentation, service, in-store experience, and marketing. In the last several years, we have taken a number of actions in our attempt to strengthen our franchise. These actions included:



| |  |  | Enhancing our product offering and adding more exclusive products to our mix;
| | - |  | -----------------------------------------------------------------------------



| |  |  | Renovating our toy store base in the United States to freshen our stores and enhance the shopping experience;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | Adding an Imaginarium learning and educational toy boutique to all domestic toy stores; and
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | Reorganizing our store management teams into merchandise Worlds and improving customer service.
| | - |  | -------------------------------------------------------------------------------------------------



Operations



As of January 28, 2006, we operated 671 toy stores in the United
States, including 419 combo stores, which combine our toy offering with approximately 5,500 square feet of childrens apparel. Our extensive experience in retail site selection has resulted in a portfolio of stores that include attractive
locations in many of our chosen markets. Toys R Us stores, generally conform to standardized designs, are approximately 30,000 to 45,000 square feet and consist of freestanding units or are located within shopping centers. During the
fiscal year 2005, we closed ten toy stores.



On January 5,
2006, our Board of Directors approved the closing of 87 Toys R Us stores in the United States. As of January 28, 2006, we closed three of these stores. All of the remaining 84 stores were closed by April 2, 2006. Twelve of
these stores will be converted into Babies R Us stores, resulting in the permanent closure of 75 stores. For further details refer to 2005 Restructuring Initiative in this section, Item 7 entitled MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS and Note 5 to the Consolidated Financial Statements entitled RESTRUCTURING AND OTHER CHARGES.



Product Selection and Merchandise



Our product offerings are primarily focused on serving the needs of parents or grandparents interested in purchasing toys
for children between the ages of two and ten. We offer products according to the following merchandise Worlds:



| |  |  | Core ToyOur core toy products include boys and girls toys, such as dolls and doll accessories, action figures, role play toys and vehicles; pre-school merchandise, such
as pre-school learning products, activities and toys; and our Imaginarium product offerings, which include educational and developmental products and accessories, games, ANIMAL ALLEY plush and puzzles;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | SeasonalOur seasonal offerings include toys and other products geared toward the Christmas and Halloween holidays and the summer season, as well as bikes, sports
merchandise, play sets and other seasonal products;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



2



---

##### Table of Contents

| |  |  | Juvenile or Infant CareOur juvenile and infant care products include baby products and apparel for infants and toddlers in sizes ranging from newborn to age four;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | R ZONEOur R ZONE world includes video game hardware and software, electronics, computer software and other related products;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | Geoffreys Box OfficeGeoffreys Box Office consists of VHS and DVD movies and other content designed to appeal to parents and children; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | ApparelApparel is offered in our U.S. Toys R Us combo stores and generally includes clothing in sizes ranging from newborn to age ten.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------



We offer a wide selection of popular national
toy brands including many products that are unique to, or launched at, Toys R Us. Over the past few years, we have worked with key resources to obtain exclusive products and expand our private label brands enabling us to earn higher
margins and offer products that our customers will not find elsewhere. For example, over the past several years, we have entered into exclusive branded product agreements with toy companies such as Mattel, Inc., MGA Entertainment, Inc., Lego, Fisher
Price and Cranium, and have developed exclusive licensed toy lines such as Animal Planet, Vikings Construction Sets, Magic Hair Fairytale Dora, Conga Game, and Scholastic learning products through alliances with various companies. We have also
entered into joint marketing campaigns for product promotions related to, among others, Batman Begins, Star Wars, Cinderella,and Major League Baseball. We offer a broad selection of private label merchandise under names such as ANIMAL ALLEY,
FAST LANE, FUN YEARS and DREAM DAZZLERS in our Toys R Us stores. We believe these private label brands provide a solid platform on which we can expand our product offering in the future.



Marketing



We have achieved our leading market position largely as a result of building
a highly recognized, brand name and delivering superior service to our customers. We use a variety of broad-based and targeted marketing and advertising strategies to reach consumers. These methods include mass marketing programs such as catalogs
and other inserts in national or local newspapers and national television and radio broadcasts. Another key part of our holiday season marketing strategy involves placing ads in newspapers on Thanksgiving Day to drive sales on the following Friday
and Saturday. Our overall marketing efforts are carefully coordinated such that in-store marketing signage is consistent with the current television, radio and print advertisements.



Customer Service



Compared to mass merchandisers, we are able to provide superior service to our customers through our highly trained sales force. We train our store
associates extensively to deepen their product knowledge and enhance their targeted selling skills in order to improve customer service in our stores. In addition, we are working to improve waiting times at checkout counters and the allocation of
products within our stores.



Market and Competition



The U.S. retail toy and video game products market
totaled approximately $32 billion in sales in 2005, with approximately two-thirds of sales driven by traditional toys and approximately one-third driven by video games. In the toys and video games products market, we compete with mass merchandisers,
such as Wal-Mart, Target and Kmart; consumer electronics retailers, such as Best Buy, Circuit City and Gamestop; national and regional chains; as well as local retailers in the market areas we serve. In our apparel business, we compete with national
and local department stores, specialty and discount store chains, as well as Internet and catalog businesses. In recent years, mass merchandisers, primarily Wal-Mart and Target have expanded their market share for toys and games as they have
expanded their commitment to the toy and video game categories and rolled out new stores across the United States. As with other categories, their market share gains have predominantly come from department stores, secondary mass merchandisers and
independent players. Mass merchandisers use aggressive



3



---

##### Table of Contents

pricing policies and enlarged toy-selling areas during the holiday season to build traffic for other store departments. In addition, competition in the video
game market has increased in recent years as mass merchandisers have expanded and consumer electronics retailers, such as Best Buy, Electronics Boutique and Gamestop, have all experienced significant growth.



We believe the principal competitive factors in the toy market are product
variety, quality and availability, price, advertising and promotion, convenience or store location, customer support, and service. We believe that we are able to compete with our key competitors by providing the broadest range of merchandise and
high levels of customer support and service at competitive prices.



Seasonality



Our Toys R Us
business is highly seasonal with sales and earnings highest in the fourth quarter. During the last three fiscal years, more than 40% of the sales from our U.S. toy business and a substantial portion of our operating earnings and cash flows from
operations were generated in the fourth quarter. Our results of operations depend significantly upon the holiday selling season in the fourth quarter.



Geographic Distribution of Toys R Us Stores



The following table sets forth the location of our Toys R Us stores across the United States and Puerto Rico as of January 28, 2006:



|              |  |                 
|------------- |  | ----------------
|Location      |  | Number of Stores
|Alabama       |  | 7               
|Alaska        |  | 1               
|Arizona       |  | 11              
|Arkansas      |  | 4               
|California    |  | 80              
|Colorado      |  | 8               
|Connecticut   |  | 10              
|Delaware      |  | 2               
|Florida       |  | 46              
|Georgia       |  | 20              
|Hawaii        |  | 1               
|Idaho         |  | 2               
|Illinois      |  | 31              
|Indiana       |  | 13              
|Iowa          |  | 8               
|Kansas        |  | 5               
|Kentucky      |  | 8               
|Louisiana     |  | 8               
|Maine         |  | 2               
|Maryland      |  | 18              
|Massachusetts |  | 18              
|Michigan      |  | 24              
|Minnesota     |  | 9               
|Mississippi   |  | 5               
|Missouri      |  | 13              
|Montana       |  | 1               
|Nebraska      |  | 3               

|               |  |                 
|-------------- |  | ----------------
|Location       |  | Number of Stores
|Nevada         |  | 4               
|New Hampshire  |  | 5               
|New Jersey     |  | 26              
|New Mexico     |  | 4               
|New York       |  | 45              
|North Carolina |  | 15              
|North Dakota   |  | 1               
|Ohio           |  | 31              
|Oklahoma       |  | 5               
|Oregon         |  | 7               
|Pennsylvania   |  | 33              
|Rhode Island   |  | 1               
|South Carolina |  | 9               
|South Dakota   |  | 2               
|Tennessee      |  | 14              
|Texas          |  | 49              
|Utah           |  | 6               
|Vermont        |  | 1               
|Virginia       |  | 21              
|Washington     |  | 15              
|West Virginia  |  | 4               
|Wisconsin      |  | 11              
|Puerto Rico    |  | 4               
|               |  |                 
|Total USA      |  | 671             
|               |  |                 



4



---

##### Table of Contents

Toys R Us  International



Toys R Us  International (Toys International) operates, licenses and franchises toy stores in
31 foreign countries. These stores generally conform to traditional prototypical designs similar to those used by Toys R Us  U.S., typically ranging in size from 30,000 to 45,000 square feet of space. Some international stores
utilize proprietary brands and shopping Worlds that have been successful in the United States. The Worlds include Imaginarium boutiques, which are known in some countries as World of Imagination, and Babies
R Us boutiques. We present our customers with a one-stop shopping experience and provide a breadth of product assortment unrivaled by our competitors. A typical Toys International store carries a range of 7,500 to 9,500
items. Our differentiated assortment, proportionately higher private label or exclusively licensed product offerings, and quality service levels enable us to command a reputation as the shopping destination for toys, games, juvenile, and family
leisure products.



We seek to differentiate ourselves from
competitors in several key areas, including product selection, product presentation, service, in-store experience, and marketing. In the last several years, we have taken a number of actions in our attempt to strengthen our business. These actions
included:



| |  |  | Enhancing our product offering and adding more exclusive products to our mix;
| | - |  | -----------------------------------------------------------------------------



| |  |  | Continually reviewing our store portfolio for potential renovations to enhance the shopping experience;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | Adding Imaginarium / World of Imagination learning and educational toy boutiques to all stores; and
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | Reorganizing our stores into merchandise Worlds and improving customer service.
| | - |  | ---------------------------------------------------------------------------------



Operations



As of January 28, 2006, we operated 305 international stores, 2 of which are Babies R Us stores, and our franchisees and licensees
operated 336 franchised or licensed international stores, 14 of which are Babies R Us stores. During fiscal 2005, we opened 10 and closed 4 international stores, and our franchisees and licensees opened 38 and closed 4 international
stores, for a total of 48 opened and 8 closed international stores, respectively. During fiscal 2006, we intend to open an estimated 19 new international stores and close 1 international store and our franchisees and licensees intend to open an
estimated 38 stores and close 4 international stores, for a total of 57 proposed new and 5 proposed closing international stores, respectively. Continued store openings are a key part of our overall international growth strategy.



Our international division has wholly-owned operations in Australia, Austria,
Canada, France, Germany, Portugal, Spain, Switzerland, and the United Kingdom. We intend to pursue opportunities that may arise in these and other countries. Sales in foreign countries (excluding sales by licensees and franchisees) represented
approximately 25% of consolidated sales in 2005.



Product
Selection and Merchandise



Our product offerings are
similar to the offerings in Toys R Us stores in the United States. We sell toys, plush, games, bicycles, sporting goods, DVDs, electronic and video games, outdoor, educational and development products, clothing, infant and juvenile
furniture, and electronics, as well as educational and entertainment computer software for children. We offer products according to the following merchandise Worlds:



| |  |  | Core ToyOur principal core toy products include boys and girls toys, such as dolls and doll accessories, action figures, role play toys and vehicles;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | SeasonalOur seasonal offerings include toys and other products geared toward the Christmas and other major holidays such as Three Kings, Carnival, Easter, etc. Other
seasonal products include bikes, sports merchandise, play sets and other wheeled goods;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Juvenile or Infant CareOur juvenile and infant care products include baby products and apparel for infants and toddlers in sizes ranging from newborn to age four;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



5



---

##### Table of Contents

| |  |  | LearningOur learning products include educational electronics and developmental toys and related products; and
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | R ZONEOur R ZONE world includes video game hardware and software, electronics, computer software, DVDs, and other related products.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------



Marketing



Toys International marketing strategies are similar to the programs in the
United States. We use press advertisements featured in national papers, catalogs/rotos distributed within newspapers, targeted door-to-door distribution, direct mailings to loyalty card members, other targeted mailings, in-store marketing and
television advertising. Our focus on in-store marketing is to generate strong customer frequency and increase average sale per customer. Our United Kingdom business is especially well known for its usage of feature walls, innovative product displays
and signage that direct the customer to the latest promotions and product demonstrations as well as to the products they came to buy. This promotional strategy has been replicated in our other international stores. The merchandising and marketing
teams work closely to present the products in an engaging and innovative manner and one area of focus is enhancing our in-store signage. We are constantly changing our banners and in-store promotions, which are advertised throughout the year, to
attract consumers to visit the stores.



Customer Service



Compared to other mass merchandisers and hypermarkets,
Toys International is committed to providing different varieties of toys, games, and juvenile categories throughout the year. We have a sales driven culture and dedicated sales advisers trained in their product Worlds in order to help
provide the right product for each customers needs.



Market and Competition



In the toys and video
games products market, we compete with mass merchandisers, discounters, and hypermarkets such as Argos, Woolworths, Carrefore, Auchan, El Corte Ingles, Wal-Mart, and Zellers. These competitors aggressively price in the toys and games space with
larger dedicated selling space during the holiday season in order to build traffic for other store departments.



The competitive factors in the toy market impacting the United States are present similarly in other countries where we operate. We believe we are able to
compete through product assortment differentiation, maintaining in-stock positions, convenient locations, superior customer service, and competitive pricing.



Seasonality



Our Toys International business is highly seasonal, with sales and earnings highest in the fourth quarter. During the last three fiscal years, more than
40% of the sales from our international toy business were generated in the fourth quarter. Our results of operations depend significantly upon the holiday selling season in the fourth quarter.



6



---

##### Table of Contents

Geographic Distribution of International Stores



The following table sets forth the location of our owned, licensed and
franchised International stores located in 31 countries as of January 28, 2006:



|             |  |                  |    
|------------ |  | ---------------- | ---
|Location     |  | Number of Stores |    
|Australia    |  | 31               |    
|Austria      |  | 12               |    
|Bahrain      |  | 1                | *  
|Canada       |  | 65               |    
|Denmark      |  | 12               | *  
|Egypt        |  | 2                | *  
|France       |  | 33               |    
|Germany      |  | 50               |    
|Hong Kong    |  | 7                | *  
|Indonesia    |  | 3                | *  
|Israel       |  | 23               | *  
|Japan        |  | 163              | (1)
|Kuwait       |  | 1                | *  
|Malaysia     |  | 9                | *  
|Mauritius    |  | 1                | *  
|Netherlands  |  | 15               | *  
|Norway       |  | 6                | *  
|Oman         |  | 1                | *  
|Portugal     |  | 8                |    
|Qatar        |  | 1                | *  
|Saudi Arabia |  | 7                | *  
|Singapore    |  | 6                | *  
|South Africa |  | 14               | *  
|Spain        |  | 35               |    
|Sweden       |  | 11               | *  
|Switzerland  |  | 4                |    
|Taiwan       |  | 13               | *  

|                                                                |  |                  |  
|--------------------------------------------------------------- |  | ---------------- | -
|Location                                                        |  | Number of Stores |  
|Thailand                                                        |  | 2                | *
|Turkey                                                          |  | 35               | *
|United Arab Emirates                                            |  | 3                | *
|United Kingdom                                                  |  | 67               |  
|                                                                |  |                  |  
|Total International                                             |  | 641              |  
|                                                                |  |                  |  
|* Franchised or
licensed                                        | 
|(1)Licensed operation in which we hold a 47.9% equity ownership | 
|
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  
|                                                                |  |                  |  



Toys R Us 
Japan



At January 28, 2006, Toys R Us
 Japan, Ltd. (Toys R Us  Japan), a licensee of ours, operated 163 stores, which are included in the 336 licensed or franchised international stores. Of these 163 stores, 14 stores are Babies R Us
stores and the remainder are toy stores. During 2006, Toys R Us  Japan intends to open an additional four Babies R Us stores as well as eight Toys R Us stores. We have a 47.9% ownership in the common stock
of Toys R Us  Japan and have accounted for this investment under the equity method of accounting. For a further discussion of our investment in Toys R Us  Japan, refer to Note 9 to the Consolidated Financial
Statements entitled INVESTMENT IN TOYS R US  JAPAN. Refer to Note 28 to the Consolidated Financial Statements entitled SUBSEQUENT EVENTS for details of our and/or the Sponsors proposed increase in the
number of directors on the Board of Directors of Toys R Us  Japan in April 2006.



Babies R Us



Founded in 1996, Babies R Us is the largest specialty retailer of baby-juvenile products in the United States and the only specialty retailer in its category that operates on a national U.S. scale. Our focus on the baby-juvenile
market allows us to offer the broadest range of baby-juvenile products and deliver a high level of customer service and product knowledge.



7



---

##### Table of Contents

Operations



In 1996, we opened our first Babies R Us stores. The acquisition of Baby Superstore, Inc. in 1997 added 76
locations, and our continued expansion of these stores helped Babies R Us become the leader in the specialty baby-juvenile market. As of January 28, 2006, we operated 230 Babies R Us specialty baby-juvenile retail stores
in the United States. As with our Toys R Us  U.S. stores, our extensive experience in retail site selection has resulted in a portfolio of Babies R Us stores that includes attractive locations in our chosen markets. A
typical Babies R Us store is designed for an easy shopping experience with low profile merchandise displays in the center of the store, providing a sweeping view of the entire product selection. We also utilize low fixtures and walls to
maximize the presentation of merchandise and feature exclusive, new or special value products throughout the store. A typical Babies R Us store generally consists of an average 36,000 square feet, and most Babies R Us stores
devote between 2,000 and 5,000 square feet to specialty name brand and private label clothing.



We opened 13 Babies R Us stores in 2005 and as part of our long-range growth plan, we plan to open approximately 65 new Babies R Us stores over the next three years, including approximately 22
stores in 2006. This growth will come from developing new stores and converting certain Toys R Us stores into Babies R Us stores. Markets for new stores are selected on the basis of proximity to other Babies R Us
stores, demographic factors, population growth potential, competitive environment, availability of real estate and cost. Once a potential market area is identified, we select a suitable location based upon several criteria, including size of the
property, access to major commercial thoroughfares, proximity of other strong anchor stores or other destination superstores, visibility and parking capacity.



Product Selection and Merchandise



Our product selection is focused to serve newborns and children up to 4 years of age. Consequently, we must market a broad array of product sizes within
multiple product categories. Because first-time parents tend to make multiple product purchases during a relatively short period of time, we seek to provide the expectant parent with a one-stop shopping venue for all baby product needs, providing
what we believe is the most complete selection of baby-related products in the marketplace. Our Babies R Us stores typically offer over 24,000 items from approximately 250 suppliers, including:



| |  |  | Baby gear Our baby gear products include car seats, strollers, high chairs, swings, travel yards and entertainers;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | Baby accessories Our baby accessories include bath products, safety products, monitors, rattles, gates, potty seats, carriers and other products;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Consumables Our consumable products include diapers, wipes, formula, baby food and health and beauty aids;
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | Apparel Our apparel category includes brand name and private label layettes, sleepwear, playwear, clothing accessories and shoes ranging in sizes from
preemie to 48 months;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Furniture  Our baby furniture includes cribs, cases, changing tables, gliders, toy boxes, mattress tables and chair sets and some toddler beds. We feature JARDINE, our
exclusive brand, the WENDY BELLISSIMO licensed brand, as well as nationally recognized brands;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Bedding and room décor We carry a comprehensive selection of products for nurseries. Our bedding and room décor products include bedding sets and
matching accessories, blankets, rugs, wall borders and bedding necessities, such as mattress covers, changing pads and changing pad covers. We also offer a selection of bedding basics under our private label brand, KOALA BABY, the WENDY BELLISSIMO
licensed brand, as well as various brand name bedding products; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Infant toys We offer a broad selection of infant toys, which includes play mats, plush, books and videos, among other products.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



8



---

##### Table of Contents

Our extensive merchandise mix consists of leading national brands, exclusive products and private label
merchandise. We feature brand-name products from many of the leading manufacturers of newborn and infant products. We believe that our private label and exclusive brands differentiate us from our competition while providing high quality products at
competitive prices, maintaining attractive margins, and driving customer visits. We also offer brand-name products that are available exclusively to us. In addition, we sell brand-name products through direct-licensing agreements with well-known
designers. For example, we began offering products under the WENDY BELLISSIMO brand name in the fourth quarter of 2004. These products are offered exclusively at our stores. We believe that direct-licensing relationships with brand-name designers
will further differentiate our products and allow us to enhance profitability.



Marketing



The core of
our marketing strategy is to convey our one stop shopping solution to new and expectant parents as well as our mission of delivering value-added services to our customers. We use various targeted marketing and advertising techniques to reach our
customer audiences and promote our brands in order to reinforce and augment our top-of-mind reputation among consumers and thereby drive customer traffic. These methods include direct mail, juvenile magazine advertisements, e-mail and
promotional marketing efforts. Our direct mail program, which includes catalogs and postcards, advertises our products and delivers useful age and stage relevant information to both pre and postnatal parents and special deals and coupons are often
included to drive traffic and sales. Our promotional marketing efforts are focused on working with key juvenile vendors in order to further our ability to effectively reach this targeted audience more often and to deliver more added value programs
to our guests. We also advertise on radio to reach a broader audience for key promotions and store openings.



Each of our stores, as well as our Internet site, offers access to our comprehensive baby registry, which allows an expectant parent to list products that
she or he wants and enables gift-givers to tailor purchases to the expectant parents specific needs and wishes. Nearly one-quarter of the approximately four million infants born in the United States in 2005 had parents registered at Babies
R Us and/or Toys R Us, which we believe makes it not only the largest registry of its kind, but also a key competitive advantage. Our baby registry also facilitates our direct marketing and customer relationship management
initiatives.



Customer Service



From our baby registry and highly trained staff, to our extensive product
selection and exclusive products, we believe we are widely recognized as providing superior service as compared to our competitors at mass merchandisers. Each Babies R Us store maintains a well-trained, knowledgeable and accessible staff
on the sales floor to assist customers with product inquiries and purchase decisions. Our sales associates are continuously trained on product and service skills using a combination of e-learning, role playing and coaching tools, and our service
levels are tested regularly through customer satisfaction surveys and mystery shops performed by outside consultants. In addition, we provide a home delivery program in most of our stores for the added convenience of our customers. In addition to
our baby registry, we offer a variety of helpful publications and innovative programs and services for the expectant parent, including frequent in-store product demonstrations and periodic educational seminars led by store associates and local
experts such as grandparents seminars and car seat safety inspections.



Market and Competition



The retail baby-juvenile market in the United States is large and growing. Estimates of the size of the baby-juvenile product market in the United States vary due to extreme fragmentation of the supplier and retailer base as well as lack of
agreement as to the definition of the relevant products and customer ages.



We compete with mass merchandisers, such as Wal-Mart, Target and K-Mart; national and regional chains; department stores, discount stores, supermarkets, warehouse clubs and drug stores; as well as local retailers in
the



9



---

##### Table of Contents

market areas we serve. In our apparel business, we compete with national and local department stores, specialty and discount store chains, as well as
Internet and catalog businesses. Our baby registry competes with baby registries of mass merchandisers and other special format and regional retailers. Within the past few years, the number of multiple registries and online registries has steadily
increased. We believe the principal competitive factors in the baby-juvenile industry are product variety, convenience, customer support and service, and price, as well as functionality for our registry. We believe we are able to compete with our
key competitors by providing the broadest range of merchandise and high levels of customer service at competitive prices.



Geographic Distribution of Babies R Us Stores



The following table sets forth the location of our Babies R Us stores across the United States as of January 28, 2006:



|              |  |                  |  |                |  |                 
|------------- |  | ---------------- |  | -------------- |  | ----------------
|Location      |  | Number of Stores |  | Location       |  | Number of Stores
|Alabama       |  | 3                |  | Mississippi    |  | 1               
|Arizona       |  | 4                |  | Missouri       |  | 5               
|California    |  | 25               |  | Nebraska       |  | 1               
|Colorado      |  | 5                |  | Nevada         |  | 3               
|Connecticut   |  | 5                |  | New Hampshire  |  | 2               
|Delaware      |  | 1                |  | New Jersey     |  | 13              
|Florida       |  | 15               |  | New Mexico     |  | 1               
|Georgia       |  | 9                |  | New York       |  | 17              
|Idaho         |  | 1                |  | North Carolina |  | 7               
|Illinois      |  | 11               |  | Ohio           |  | 10              
|Indiana       |  | 6                |  | Oklahoma       |  | 2               
|Iowa          |  | 1                |  | Oregon         |  | 2               
|Kansas        |  | 1                |  | Pennsylvania   |  | 13              
|Kentucky      |  | 2                |  | Rhode Island   |  | 1               
|Louisiana     |  | 2                |  | South Carolina |  | 3               
|Maine         |  | 1                |  | Tennessee      |  | 4               
|Maryland      |  | 4                |  | Texas          |  | 16              
|Massachusetts |  | 6                |  | Utah           |  | 3               
|Michigan      |  | 11               |  | Virginia       |  | 7               
|Minnesota     |  | 3                |  | Washington     |  | 3               
|              |  |                  |  |                |  |                 
|              |  |                  |  | Total          |  | 230             
|              |  |                  |  |                |  |                 



Toysrus.com



Toysrus.com sells merchandise to the public via the Internet at
www.toysrus.com, www.babiesrus.com, www.imaginarium.com, www.sportsrus.com, and www.personalizedbyrus.com. We launched our e-commerce website in 1998.



In 2000, we entered into a strategic alliance agreement with Amazon.com, Inc. (Amazon.com) and launched a co-branded toy store. Toysrus.com
operates three co-branded online stores under the strategic alliance agreement with Amazon.com. These online stores sell toys, collectible items, and video games through the Toysrus.com website; baby products through the Babiesrus.com website; and
learning and information products through the Imaginarium.com website. Our online operations provide a broad range of our product offerings, including many products and brands available exclusively online. Customers can create a baby registry online
that is accessible at all U.S. Babies R Us and Toys R Us locations, and they can also edit a store-created registry online. Our Internet operations have become a fast-growing distribution channel for us, with more than
120 million site visits in 2005. Amazon.com also provides certain website services for our online sports merchandise store, Sportsrus.com, that has been operating since September 2003. An unrelated third party handles order fulfillment for
Sportsrus.com and a separate unrelated third party handles order fulfillment for Personalizedbyrus.com.



10



---

##### Table of Contents

On May 21, 2004, we, Toysrus.com, LLC, and two other affiliated companies, filed a lawsuit against
Amazon.com and its affiliated companies seeking to terminate the strategic alliance agreement with Amazon.com and its affiliated companies due to breaches of the agreement by Amazon.com. On June 25, 2004, Amazon.com filed a counterclaim against
us and our affiliated companies. On March 31, 2006 the trial court entered a final order in our favor terminating the strategic alliance agreement with Amazon.com as of that date and denying any relief to Amazon.com on its counterclaim. The
court also established a wind-down period through June 30, 2006, during which time Amazon.com will continue to operate the co-branded stores. On April 3, 2006 Amazon.com filed a Notice of Appeal and filed a Motion for Stay of Judgment in
the trial court. On April 20, 2006, the trial court denied Amazon.coms request for a stay. Amazon.com filed a request in the appellate court on April 21, 2006 for emergent relief from the trial courts denial of its request for a
stay, and on that same day, the appellate court refused Amazon.coms motion for an immediate stay and determined to consider Amazon.coms request on the normal briefing schedule. In anticipation of these favorable rulings, we have been
planning the launch of an independent website using our own domain names. For further details refer to Item 3 entitled LEGAL PROCEEDINGS and to Note 24 to the Consolidated Financial Statements entitled LITIGATION AND LEGAL
PROCEEDINGS.



On October 26, 2004, Toys
R Us, Inc., acquired all of the issued and outstanding shares of capital stock of SB Toys, Inc., for $42 million in cash. SB Toys, Inc. was previously owned by SOFTBANK Venture Capital and affiliates (SOFTBANK) and other
investors. Prior to this acquisition, SB Toys, Inc. owned a 20% interest, as a minority shareholder, of Toysrus.com, LLC, our Internet subsidiary. As a result we recorded a 20% minority interest in consolidation to account for the ownership stake of
SB Toys, Inc. Beginning in the fourth quarter of 2004, we recognized 100% of the results of Toysrus.com, LLC in our consolidated financial statements.



Employees



As of January 28, 2006, we employed worldwide approximately 59,000 full-time and part-time individuals. Due to the seasonality of our business, we
employed approximately 90,000 full-time and part-time employees during the 2005 holiday season.



Vendor Service



We have
approximately 1,300 to 1,500 vendor relationships through which we procure the merchandise that we offer to guests. For 2005, our top 20 vendors worldwide, based on our purchase volume in dollars, represented approximately 39% of the total products
we purchased. Most of our foreign sourced merchandise comes from China, and we purchase that merchandise in U.S. dollars.



We provide a number of valuable services to our vendors. Our year-round commitment to selling toys and baby products, as well as our merchandising
expertise gives vendors a meaningful opportunity to display new merchandise and reach consumers throughout the year. In addition, we are able to provide our vendors with a wide variety of data on sales trends, product testing, and marketing guidance
and support, as well as early feedback on our vendors product development initiatives through the depth and longevity of our experienced merchandising team.



2005 Restructuring Initiative



On January 5, 2006, our Board of Directors approved the closing of 87 Toys R Us stores in the United States. As of January 28, 2006,
we closed three of these stores. All of the remaining 84 stores were closed by April 2, 2006. Twelve of these stores will be converted into Babies R Us stores, resulting in the permanent closure of 75 stores. The decision to take
this action resulted from a comprehensive review and evaluation of our U.S. stores over the past several months. We retained Gordon Brothers Retail Partners, LLC to assist us in connection with the orderly sale of the inventory in these stores.



11



---

##### Table of Contents

In connection with the closing and conversion of these stores, we recorded $94 million of costs and
charges during 2005. We estimate an additional $55 million of charges will be recorded in the first quarter of 2006. The $94 million of costs and charges include $41 million of inventory markdowns and liquidator fees that were recorded in cost of
sales and $22 million of depreciation that was accelerated through the closing periods of the stores. The remaining $31 million of costs and charges are included in restructuring and other charges in the Consolidated Statement of Operations, and
consist of $22 million relating to asset impairments, $1 million relating to lease commitments, and $8 million relating to severance costs. As a result of the store closings, approximately 3,000 employee positions have been eliminated.



Details of restructuring and other charges, as well as other strategic
initiatives, are described in Item 7. entitled MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS and within Note 5 to the Consolidated Financial Statements entitled RESTRUCTURING AND
OTHER CHARGES.



Closing of Kids R Us and Imaginarium
Freestanding Stores



On November 17, 2003, we
announced our decision to close all 146 of the remaining freestanding Kids R Us stores and all 36 of the freestanding Imaginarium stores, as well as three distribution centers that support these stores due to accelerated deterioration in
their financial performance. On March 2, 2004, we entered into an agreement with Office Depot, Inc. (Office Depot) under which Office Depot agreed to acquire 124 of the former Kids R Us stores for $197 million in cash,
before commissions and fees, plus the assumption of lease payments and other obligations. Twenty-four properties were excluded from the agreement with Office Depot and these properties are being marketed for disposition or have been disposed of to
date. As of January 28, 2006, all of the freestanding Kids R Us and Imaginarium stores have been closed.



Financial Information About Industry Segments



Information about industry segments is set forth within Note 23 to the Consolidated Financial Statements entitled SEGMENTS.



Distribution Centers



In the United States, we operate 12 distribution centers, which support our U.S. toys and baby stores. We also operate eight
distribution centers outside of the United States that support our International toy stores.



These distribution centers employ warehouse management systems and material handling equipment that help to minimize overall inventory levels and distribution costs. We believe the flexibility afforded by our
warehouse/distribution system and by operating the fleet of trucks used to distribute merchandise, provide us with operating efficiencies and the ability to maintain a superior in-stock inventory position at our stores. We are currently implementing
initiatives to improve our supply chain management and to optimize our inventory assortment. We are also expanding our automated replenishment system to improve inventory turnover.



Trademarks



TOYS R US®, BABIES R US ®, IMAGINARIUM ®, GEOFFREY ®, TOYSRUS.COM® as well as variations of our family of R Us marks, either have been registered, or have trademark applications pending, with the United
States Patent and Trademark Office and with the trademark registries of many foreign countries. We believe that our rights to these properties are adequately protected.



Available Information



Our investor relations website is www.toysrusinc.com. On this website under COMPANY NEWS, SEC Filings, we make available, free of charge, our
Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q,



12



---

##### Table of Contents

and Current Reports on Form 8-K, as well as amendments to those reports as soon as reasonably practicable after we electronically file with or furnish such
material to the Securities Exchange Commission.



Our website
contains the Toys R Us, Inc. Chief Executive Officer and Senior Financial Officers Code of Ethics (CEO and Senior Financial Officers Code), which is our code of ethics for our Chief Executive Officer and our senior financial
officers. Any waivers from the CEO and Senior Financial Officers Code that apply to our Chief Executive Officer, Chief Financial Officer, principal accounting officer or controller, or persons performing similar functions will be promptly disclosed
on the Companys website. These materials are also available in print, free of charge, to any investor who requests them by writing to: Toys R Us, Inc., One Geoffrey Way, Wayne, New Jersey 07470, Attention: Investor Relations.



We are not incorporating by reference in this Annual Report on
Form 10-K any material from our websites.



ITEM 1A.    RISK FACTORS



Risks Associated with Our Business



Investors
should carefully consider the risks described below and all other information in this Annual Report on Form 10-K. The risks and uncertainties described below are not the only ones facing the Company. Additional risks and uncertainties not presently
known to the Company or that it currently deems immaterial may also impair the Companys business and operations. If any of the following risks actually occur, the Companys business, financial condition, cash flows, or results of
operations could be materially adversely affected.



Our Toys
R Us business is highly seasonal, and our financial performance depends on the results of the fourth quarter of each year



Our Toys R Us business is highly seasonal with sales and earnings highest in the fourth quarter. During the last three fiscal years, more than
40% of the sales from our worldwide toy business and a substantial portion of our operating earnings and cash flows from operations were generated in the fourth quarter. Our results of operations depend significantly upon the holiday selling season
in the fourth quarter. If we achieve less than satisfactory sales, operating earnings or cash flows from operating activities during the key fourth quarter, we may not be able to compensate sufficiently for the lower sales, operating earnings, or
cash flows from operating activities during the first three quarters of the fiscal year. In addition, our results may be affected by dates on which important holidays fall and the shopping patterns relating to those holidays. Our Babies
R Us business is not significantly impacted by seasonality, with sales generally spread evenly across all the four quarters of the fiscal year.



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



The retailing industry is highly and increasingly competitive and our
results of operations are sensitive to, and may be adversely affected by, competitive pricing, promotional pressures, additional competitor store openings, and other factors. We compete with discount and mass merchandisers such as Wal-Mart, Target,
and Kmart; electronic retailers, such as Best Buy and Circuit City; national and regional chains; as well as local retailers in the market areas we serve. We also compete with discount stores, supermarkets and warehouse clubs. In addition,
competition in the retail apparel business consists of national and local department stores, specialty and discount store chains, as well as Internet and catalog businesses. Competition is principally based on product variety, quality and
availability, price, convenience or store location, advertising and promotion, customer support and service. Some of our competitors may have greater financial resources, lower merchandise acquisition costs, and lower operating expenses than our
Company.



Most of the merchandise we sell is also available
from various retailers at competitive prices. Discount and mass merchandisers use aggressive pricing policies and enlarged toy-selling areas during the holiday season to



13



---

##### Table of Contents

build traffic for other store departments. Our apparel business is vulnerable to demand and pricing shifts and to less than optimal selection as a result of
these factors. Competition in the video game market has increased in recent years as mass merchandisers have expanded and consumer electronics retailers, such as Best Buy, Circuit City and Gamestop, have all experienced significant growth.



In addition, the baby registry market is highly competitive,
with competition based on convenience, quality and selection of merchandise offerings and functionality. Our baby registry primarily competes with the baby registries of mass merchandisers, such as Wal-Mart and Target, and other specialty format and
regional retailers. Some of our competitors have been aggressively advertising and marketing their baby registries through national and television and magazine campaigns. Within the past few years, the number of multiple registries and online
registries has steadily increased. These trends present consumers with more choices for their baby registry needs, and, as a result, increase competition for our baby registry.



If we fail to compete successfully, we could face lower sales and may decide or be compelled to offer greater discounts to
our customers, which could result in decreased profitability.



Our operations have significant liquidity and capital requirements and depend on the availability of adequate financing



We have significant liquidity and capital requirements. Among other things, the seasonality of our Toys R Us business requires us to purchase
merchandise well in advance of the holiday selling season. We depend on our ability to generate cash flow from operating activities, as well as on borrowings under $2 billion five-year secured revolving credit facility to finance the carrying costs
of this inventory, to pay for capital expenditures and to maintain operations. Standard & Poors and Moodys rate our unsecured debt as non-investment grade. Our credit ratings could (1) negatively impact our ability to
finance our operations on satisfactory terms, and (2) have the effect of increasing our financing costs. While we currently have adequate sources of funds to provide for our ongoing operations and capital requirements, any inability to have
future access to financing, when needed, would have a negative effect on our company.



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



We continue to implement a series of customer-oriented strategic programs designed to differentiate and strengthen our core merchandise content and
service levels and expand and enhance our merchandise offering in our Babies R Us stores. We are also broadening the scope of our marketing and advertising programs for our Toys R Us and Babies R Us stores. The
success of these and other initiatives will depend on various factors, including the appeal of our store formats, our ability to offer new products to customers, our financial condition, our ability to respond to changing consumer preferences and
competitive and economic conditions. We are also continuing with plans to reduce and optimize our operating expense structure. If we are unsuccessful at implementing some or all of our strategic initiatives, we may be unable to retain or attract
customers, which could result in lower sales and a failure to realize the benefit of the expenditures incurred for these initiatives.



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



Our financial performance depends on our ability to identify, originate and
define product trends, as well as to anticipate, gauge and react to changing consumer demands in a timely manner. Our toy and baby-juvenile products must appeal to a broad range of consumers whose preferences cannot be predicted with certainty and
are subject to change. The retail apparel business fluctuates according to changes in consumer preferences dictated in part by fashion, perceived value and season. These fluctuations affect the merchandise in stock since purchase orders are made
well in advance of the season and, at times, before fashion trends and high-demand brands are evidenced by consumer purchases.



14



---

##### Table of Contents

We cannot assure you that we will be able to continue to meet changing consumer demands in the future. If
we misjudge the market for our products, we may be faced with significant excess inventories for some products and missed opportunities for other products. In addition, because we place orders for products well in advance of purchases by customers,
we could experience excess inventory if our customers purchase fewer products than anticipated.



Our sales may be adversely affected by changes in consumer spending patterns



Sales of toys and baby-juvenile products may depend upon discretionary consumer spending, which may be affected by general
economic conditions, consumer confidence, and other factors beyond our control. A decline in consumer spending could, among other things, negatively affect our sales and could also result in excess inventories, which could in turn lead to increased
inventory financing expenses. As a result, changes in consumer spending patterns could adversely affect our profitability.



Toy sales may be negatively impacted by the trend toward age compression



Toy sales may be negatively impacted by age compression, which is the acceleration of children leaving
traditional play categories at increasingly younger ages for more sophisticated products such as cell phones, DVD players, CD players, MP3 devices, and other electronic products. The age compression pattern tends to decrease consumer demand for
traditional toys. To the extent that we are unable to offer consumers more sophisticated products or that these more sophisticated items are also available at a wider range of retailers than our traditional competitors, our sales and profitability
could be detrimentally affected and we could experience excess inventories.



Sales of video games tend to be cyclical and may result in fluctuations in our results of operations



Sales of video games, which have tended to account for 10% to 20% of our domestic toy store sales, have been cyclical in nature in response to the
introduction and maturation of new technology. Following the introduction of new video game platforms, sales of these platforms and related software and accessories generally increase due to initial demand, while sales of older platforms and related
products generally decrease as customers migrate toward the new platforms. New video game platforms have historically been introduced approximately every five years. If video game platform manufacturers fail to develop new hardware platforms, our
sales of video game products could decline.



We depend on
key vendors to supply the merchandise that we sell to our customers



Our performance depends, in part, on our ability to purchase our merchandise in sufficient quantities at competitive prices. We purchase our merchandise from numerous foreign and domestic manufacturers and importers.
We have no contractual assurances of continued supply, pricing or access to new products, and any vendor could change the terms upon which they sell to us or discontinue selling to us at any time. We may not be able to acquire desired merchandise in
sufficient quantities on terms acceptable to us in the future. Better than expected sales demand may also lead to customer backorders and lower in-stock positions of our merchandise.



We have approximately 1,300 to 1,500 vendor relationships through which we procure the merchandise that we offer to guests.
For 2005, our top 20 vendors worldwide, based on our purchase volume in dollars, represented approximately 39% of the total products we purchased. Our inability to acquire suitable merchandise on acceptable terms or the loss of one or more key
vendors could have a negative effect on our business and operating results because we would be missing products that we felt were important to our assortment, unless and until alternative supply arrangements are secured. We may not be able to
develop relationships with new vendors, and products from alternative sources, if any, may be of a lesser quality and/or more expensive than those we currently purchase.



In addition, our vendors are subject to certain risks, including labor disputes, union organizing activities, vendor
financial liquidity, inclement weather, natural disasters, and general economic and political conditions,



15



---

##### Table of Contents

that could limit our vendors ability to provide us with quality merchandise on a timely basis and at a price that is commercially acceptable. For these
or other reasons, one or more of our vendors might not adhere to our quality control standards, and we might not identify the deficiency before merchandise ships to our stores or customers. In addition, our vendors may have difficulty adjusting to
our changing demands and growing business. Our vendors failure to manufacture or import quality merchandise in a timely and effective manner could damage our reputation and brands, and could lead to an increase in customer litigation against
us and an attendant increase in our routine litigation costs. Further, any merchandise that does not meet our quality standards could become subject to a recall, which would damage our reputation and brands, and harm our business.



Our inability to obtain commercial insurance at acceptable prices or our
failure to adequately reserve for self-insured exposures might have a negative impact on our business.



Insurance costs continue to be volatile, affected by natural catastrophes, fear of terrorism and financial irregularities and other fraud at publicly
traded companies. We believe that commercial insurance coverage is prudent for risk management, and insurance costs may increase substantially in the future. In addition, for certain types or levels of risk, such as risks associated with
earthquakes, hurricanes or terrorist attacks, we may determine that we cannot obtain commercial insurance at acceptable prices. Therefore, we may choose to forego or limit our purchase of relevant commercial insurance, choosing instead to
self-insure one or more types or levels of risks. We insure a substantial portion of our general liability and workers compensation risks through a wholly-owned insurance subsidiary, in addition to third party insurance coverage. Provisions
for losses related to self-insured risks are based upon independent actuarially determined estimates. We maintain stop-loss coverage to limit the exposure related to certain risks. The assumptions underlying the ultimate costs of existing claim
losses are subject to a high degree of unpredictability, which can affect the liability recorded for such claims. For example, variability in inflation rates of health care costs inherent in these claims can affect the amounts realized. Similarly,
changes in legal trends and interpretations, as well as a change in the nature and method of how claims are settled can impact ultimate costs. Although our estimates of liabilities incurred do not anticipate significant changes in historical trends
for these variables, any changes could have a considerable effect upon future claim costs and currently recorded liabilities and could have a material impact on our consolidated financial statements.



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



A significant portion of the toys and other
products sold by us are manufactured outside of the United States, primarily in Asia. As a result, any event causing a disruption of imports, including the imposition of import restrictions or trade restrictions in the form of tariffs,
antidumping duties, acts of war, terrorism or diseases such as the bird flu, could increase the cost and reduce the supply of products available to us, which could, in turn, negatively affect our sales and profitability. In addition,
over the past few years, port-labor issues, rail congestion, and trucking shortages have had an impact on all direct importers. Although we attempt to anticipate and manage such situations, both our sales and profitability could be adversely
impacted by such developments in the future.



International
factors could negatively affect our business



We are
subject to the risks inherent in conducting our business across national boundaries, many of which are outside of our control. These risks include the following:



| |  |  | Economic downturns;
| | - |  | -------------------



| |  |  | Currency exchange rate and interest rate fluctuations;
| | - |  | ------------------------------------------------------



| |  |  | Changes in governmental policy, including, among others, those relating to taxation;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | International military, political, diplomatic and terrorist incidents;
| | - |  | ----------------------------------------------------------------------



| |  |  | Government instability;
| | - |  | -----------------------



| |  |  | Nationalization of foreign assets; and
| | - |  | --------------------------------------



| |  |  | Tariffs and governmental trade policies.
| | - |  | ----------------------------------------



16



---

##### Table of Contents

We cannot ensure that one or more of these factors will not negatively affect International and, as a
result, our business and financial performance.



The success
of our Internet operations depends on our ability to provide quality service to our Internet customers



The success of our online business depends on our ability to provide quality service to our Internet customers. Our internet segment Toysrus.com operates
online stores pursuant to a strategic alliance agreement with Amazon.com.



On May 21, 2004, we, Toysrus.com, LLC, our Internet subsidiary, and two other affiliated companies, filed a lawsuit against Amazon.com and its affiliated companies requesting termination of our strategic alliance
agreement with Amazon.com. On June 25, 2004, Amazon.com filed a counterclaim against us and our affiliated companies.



On March 31, 2006 the trial court entered a final order in our favor terminating the strategic alliance agreement with Amazon.com as of that date and
denying Amazon.coms counterclaim. The court also established a wind-down period through June 30, 2006, during which time Amazon.com will continue to operate the co-branded stores. On April 3, 2006 Amazon filed a Notice of Appeal and
filed a Motion for Stay of Judgment in the trial court. On April 20, 2006, the trial court denied Amazon.coms request for a stay. Amazon.com filed a request in the appellate court on April 21, 2006 for emergent relief from the trial
courts denial of its request for a stay, and on that same day, the appellate court refused Amazon.coms motion for an immediate stay and determined to consider Amazon.coms request on the normal briefing schedule. For further details
refer to Item 3 entitled LEGAL PROCEEDINGS and Note 24 to the Consolidated Financial Statements entitled LITIGATION AND LEGAL PROCEEDINGS.



In anticipation of these favorable rulings, we have been planning for the launch of an independent website at our domain
names, however, we may not be able to provide the same level of website and fulfillment services ourselves or through other third parties, which could have a negative effect on the sales and profitability of our online business.



Our Internet operations are also subject to a number of risks and
uncertainties, which are beyond our control, including the following:



| |  |  | changes in consumer willingness to purchase goods via the Internet;
| | - |  | -------------------------------------------------------------------



| |  |  | increases in software filters that may inhibit our ability to market our products through e-mail messages to our customers and increases in consumer privacy concerns relating to the
Internet;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in applicable federal and state regulation, such as the Federal Trade Commission Act, the Childrens Online Privacy Act, the Fair Credit Reporting Act and the
Gramm-Leach-Bliley Act;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | breaches of Internet security; and
| | - |  | ----------------------------------



| |  |  | failures in our Internet infrastructure or the failure of systems or third parties, such as telephone or electric power service, resulting in website downtime or other problems.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Our business exposes us to personal injury
and product liability claims which could result in adverse publicity and harm to our brand and our results of operations



We are from time to time subject to claims due to the injury of an individual in our stores or on our property. In addition, we have in the past been
subject to product liability claims for the products that we sell. While our purchase orders generally require the manufacturer to indemnify us against any product liability claims, there is a risk that if the manufacturer becomes insolvent we would
not be indemnified. Any personal



17



---

##### Table of Contents

injury claim made against us or, in the event the manufacturer was insolvent, any product liability claim made against us, whether or not it has merit, could
be time consuming, result in costly litigation expenses and damages, result in adverse publicity or damage to our brand and have an adverse effect on our results of operations.



Our business operations could be disrupted if our information technology systems fail to perform adequately



We depend upon our information technology systems in the
conduct of our operations. If our major information systems fail to perform as anticipated, we could experience difficulties in replenishing inventories or in delivering toys and other products to store locations in response to consumer demands. Any
of these or other systems related problems could, in turn, adversely affect our sales and profitability.



Our results of operations could suffer if we lose key management or are unable to attract and retain the talent required for our business



Our future success depends to a significant degree on the
skills, experience and efforts of our senior management team. The loss of services of any of these individuals, or the inability by us and our parent company to attract and retain qualified individuals for key management positions, could harm our
business and financial performance.



We reported a material
weakness in our internal control over financial reporting and if we are unable to improve our internal controls, our financial results may not be accurately reported



Managements assessment of the effectiveness of our internal control over financial reporting as of January 28,
2006 identified a material weakness in our internal controls in our financial reporting process due mainly to our lack of the appropriate complement of personnel, including technically qualified personnel, and the inability of our information
technology systems to consistently perform necessary functions. As a result of this material weakness, management determined that our disclosure controls and procedures were not effective as of January 28, 2006. The material weakness and our
plan to remediate that material weakness are described in Item 9A. entitled CONTROLS AND PROCEDURES of this Annual Report on Form 10-K.



The initiatives we have taken to improve the reliability of our internal controls and to remediate the material weakness are ongoing. However, we might be
unable to hire sufficient qualified personnel and or obtain the necessary technological upgrades needed to remediate the material weakness. We cannot be certain that these measures will ensure that we implement and maintain adequate controls over
our financial reporting processes and that we will remediate the material weakness described in this Annual Report on Form 10-K. Any failure to implement required new or improved controls or to remediate the material weakness, or difficulties
encountered in their implementation could prevent us from accurately reporting our financial results, result in material misstatements in our financial statements or cause us to fail to meet our reporting obligations. In addition, we cannot assure
you that we will not in the future identify further material weaknesses in our internal control over financial reporting that we have not discovered to date, which may impact the reliability of our financial reporting and financial statements.
Insufficient internal controls could also cause investors to lose confidence in our reported financial information.



Changes to accounting rules or regulations may adversely affect our results of operations



Changes to existing accounting rules or regulations may impact our future
results of operations. For example, on December 16, 2004, the Financial Accounting Standards Board (FASB) issued Statement No. 123R, Share Based Payment, which requires us, starting in the first quarter of fiscal
2006, to measure compensation costs for all stock-based compensation at fair value and record compensation expense equal to that value over the requisite service period. A change in accounting rules or regulations may even affect our reporting of
transactions completed before the change is effective. Other new accounting rules or regulations and varying



18



---

##### Table of Contents

interpretations of existing accounting rules or regulations have occurred and may occur in the future. Future changes to accounting rules or regulations or
the questioning of current accounting practices, may adversely affect our results of operations.



Changes to estimates related to our property and equipment, or operating results that are lower than our current estimates at certain store locations,
may cause us to incur impairment charges



We make certain
estimates and projections in connection with impairment analyses for certain of our store locations in accordance with SFAS No. 144 Accounting for the Impairment or Disposal of Long-Lived Assets. We review for impairment all stores
for which current cash flows from operations are negative or the construction costs are significantly in excess of the amount originally expected. An impairment charge is required when the carrying value of the asset exceeds the undiscounted future
cash flows over the life of the lease. These calculations require us to make a number of estimates and projections of future results, often up to 20 years into the future. If these estimates or projections change or prove incorrect, we may be, and
have been, required to record impairment charges on certain of these store locations. If these impairment charges are significant, our results of operations would be adversely affected.



The Sponsors control us and may have conflicts of interest with us in the future



Investment funds or group advised by or affiliated with the Sponsors
currently indirectly control us through their ownership of 98.7% of the voting stock of our parent holding company. As a result, the Sponsors have control over our decisions to enter into any corporate transaction and have the ability to prevent any
transaction that requires the approval of stockholders. For example, if we encounter financial difficulties or are unable to pay our debts as they mature, the interests of the Sponsors as equity holders may conflict with our interests. In addition,
the Sponsors may have an interest in pursuing dispositions, acquisitions, financings or other transactions that, in their judgment, could enhance their equity investments, even though such transactions might involve risks to us as a company. For
example, the Sponsors could cause us to make acquisitions that increase the amount of indebtedness that is secured or sell assets, which may impair our ability to make payments under the debt instruments.



The Sponsors may direct us to make significant changes to our business
operations and strategy, including with respect to, among other things, store openings and closings, new product and service offerings, sales of real estate and other assets, employee headcount levels and initiatives to reduce cost and expenses. We
cannot assure you that the future business operations of our company will remain broadly in line with our existing operations or that significant real estate and other assets will not be sold.



The Sponsors also are in the business of making investments in companies and
may from time to time acquire and hold interests in businesses that compete directly or indirectly with us. One or more of the Sponsors may also pursue acquisition opportunities that may be complementary to our business and, as a result, those
acquisition opportunities may not be available to us. So long as investment funds associated with or designated by the Sponsors continue to indirectly own a significant amount of the outstanding shares of our common stock, even if such amount is
less than 50%, the Sponsors will continue to be able to strongly influence or effectively control our decisions.



Risks Related to Our Substantial Indebtedness



Our substantial indebtedness could adversely affect our ability to raise additional capital to fund our operations, limit our ability to react to
changes in the economy or our industry, expose us to interest rate risk to the extent of our variable rate debt and prevent us from meeting our obligations under the various debt instruments



We are highly leveraged. As of January 28, 2006, our total indebtedness
was $5,947 million, including $12 million of payment obligations relating to capital lease obligations.



19



---

##### Table of Contents

Our substantial indebtedness could have important consequences, including:



| |  |  | making it more difficult for us to make payments on the debt, as our business may not be able to generate sufficient cash flows from operating activities to meet our debt service
obligations;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | increasing our vulnerability to general economic and industry conditions;
| | - |  | -------------------------------------------------------------------------



| |  |  | requiring a substantial portion of cash flow from operating activities to be dedicated to the payment of principal and interest on our indebtedness, and as a result reducing our
ability to use our cash flow to fund our operations and capital expenditures, capitalize on future business opportunities and expand our business and execute our strategy;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | exposing us to the risk of increased interest rates as certain of our borrowings are at variable rates of interest;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | causing us to make non-strategic divestitures;
| | - |  | ----------------------------------------------



| |  |  | limiting our ability to obtain additional financing for working capital, capital expenditures, debt service requirements and general corporate or other purposes; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | limiting our ability to adjust to changing market conditions and to react to competitive pressure and placing us at a competitive disadvantage compared to our competitors who are
less highly leveraged.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Our subsidiaries and we
may be able to incur substantial additional indebtedness in the future, subject to the restrictions contained in our debt instruments. If new indebtedness is added to our current debt levels, the related risks that we now face could intensify. In
addition, we could be unable to refinance or obtain additional financing because of market conditions, our high levels of debt and the debt restrictions included in our debt instruments. Additionally, our costs of new indebtedness could be
substantially higher.



For the fiscal year 2005, our interest
expense was $394 million compared to $130 million for the fiscal year 2004. Based on our overall interest rate exposure related to floating rate debt outstanding at January 28, 2006, a 1% increase in interest rates would have had an unfavorable
annualized impact on pre-tax earnings of $31 million in 2005.



Our debt agreements contain covenants that limit our flexibility in operating our business



The agreements governing our indebtedness contain various covenants that limit our ability to engage in specified types of transactions, and which may
adversely affect our ability to operate our business. Among other things, these covenants limit our and our subsidiaries ability to:



| |  |  | incur additional indebtedness;
| | - |  | ------------------------------



| |  |  | pay dividends on, repurchase or make distributions in respect of our capital stock or make other restricted payments;
| | - |  | ---------------------------------------------------------------------------------------------------------------------



| |  |  | issue stock of subsidiaries;
| | - |  | ----------------------------



| |  |  | make certain investments, loans or advances;
| | - |  | --------------------------------------------



| |  |  | transfer and sell certain assets;
| | - |  | ---------------------------------



| |  |  | create or permit liens on assets;
| | - |  | ---------------------------------



| |  |  | consolidate, merge, sell or otherwise dispose of all or substantially all of our assets;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | enter into certain transactions with our affiliates; and
| | - |  | --------------------------------------------------------



| |  |  | amend certain material documents.
| | - |  | ---------------------------------



A breach of any of these covenants could result in default under our debt agreements, which could prompt the lenders to declare all amounts outstanding
under the debt agreements to be immediately due and payable and



20



---

##### Table of Contents

terminate all commitments to extend further credit. If we were unable to repay those amounts, the lenders could proceed against the collateral granted to
them to secure that indebtedness. If the lenders under the debt agreements accelerate the repayment of borrowings, we cannot assure you that we will have sufficient assets and funds to repay the borrowings under our debt agreements.



ITEM 1B.    UNRESOLVED STAFF COMMENTS



None.



ITEM 2.    PROPERTIES



The following summarizes our worldwide operating store and distribution center facilities as of January 28, 2006 (excluding International licensed and franchised stores):



|                                                |  |       |  |                 |  |        |  |      
|----------------------------------------------- |  | ----- |  | --------------- |  | ------ |  | -----
|                                                |  | Owned |  | GroundLeased(a) |  | Leased |  | Total
|Stores:                                         |  |       |  |                 |  |        |  |      
|Toys R Us                                     |  | 313   |  | 152             |  | 206    |  | 671  
|International                                   |  | 81    |  | 23              |  | 201    |  | 305  
|Babies R Us                                   |  | 31    |  | 85              |  | 114    |  | 230  
|                                                |  |       |  |                 |  |        |  |      
|                                                |  | 425   |  | 260             |  | 521    |  | 1,206
|Distribution Centers:                           |  |       |  |                 |  |        |  |      
|United States                                   |  | 9     |  |                |  | 3      |  | 12   
|International                                   |  | 5     |  |                |  | 3      |  | 8    
|                                                |  |       |  |                 |  |        |  |      
|                                                |  | 14    |  |                |  | 6      |  | 20   
|                                                |  |       |  |                 |  |        |  |      
|Total Operating Stores and Distribution Centers |  | 439   |  | 260             |  | 527    |  | 1,226
|                                                |  |       |  |                 |  |        |  |      

---

|(a) | Owned buildings on leased land.
|--- | -------------------------------



Our Global Store Support Center facility in Wayne, New Jersey was originally
financed under a lease arrangement commonly referred to as a synthetic lease. Under this lease, unrelated third parties arranged by Wachovia Development Corporation, a multi-purpose real estate investment company, funded the acquisition
and construction of the facility. On June 1, 2005, we purchased our Global Store Support Center facility for a purchase price of $128.8 million pursuant to the purchase election option under the lease arrangement.



Refer to Note 11 to the Consolidated Financial Statements entitled,
SEASONAL FINANCING AND LONG-TERM DEBT for a description of real estate-related financings.



We have former stores and distribution centers that are no longer part of our operations. Approximately half of these locations are owned and the
remaining locations are leased. We have tenants in more than half of these locations, and for those without tenants, we continue to market the facilities for disposition. The net costs associated with these locations are reflected in our
consolidated financial statements, but the number of surplus locations is not listed above.



ITEM 3.    LEGAL PROCEEDINGS



On May 21, 2004, we, Toysrus.com, LLC, our Internet subsidiary, and two other affiliated companies, filed a lawsuit against Amazon.com and its affiliated companies related to our strategic alliance with
Amazon.com. The lawsuit was filed to protect our exclusivity rights in the toy, game, and baby products categories for the online e-commerce site on the Amazon.com platform. The complaint sought temporary and permanent injunctive and declaratory
relief to protect our rights during the litigation and to end the agreement, monetary damages and



21



---

##### Table of Contents

contract rescission against Amazon.com. The suit was filed in the Superior Court of New Jersey, Chancery Division, Passaic County. On June 25, 2004,
Amazon.com filed a counterclaim against us and our affiliated companies alleging breach of contract relating to inventory and selection requirements. This counterclaim sought monetary damages and invoked contract termination rights. On March 1,
2006, the trial court issued its opinion granting our request for termination of the agreement and denying Amazon.coms request for relief on its counterclaim. On March 31, 2006, the trial court entered a final order in our favor
terminating the strategic alliance agreement with Amazon.com as of that date and establishing a wind-down period through June 30, 2006, during which time Amazon.com will continue to operate the co-branded stores. The court also denied
Amazon.com any relief on its counterclaim. On April 3, 2006, the trial court entered an amended final order, which clarified several minor issues in the final order. In anticipation of these favorable rulings, we have been planning for the
launch of an independent website at our own domain names. On April 3, 2006, Amazon filed a Notice of Appeal and also filed a Motion for Stay of Judgment in the trial court. On April 20, 2006, the trial court denied Amazon.coms
request for a stay. Amazon.com filed a request in the appellate court on April 21, 2006 for emergent relief from the trial courts denial of its request for a stay, and on that same day, the appellate court refused Amazon.coms motion for
an immediate stay and determined to consider Amazon.coms request on the normal briefing schedule. We believe Amazon.coms pending motion for stay of the order terminating the strategic alliance agreement, as well as its pending appeal of
the order, is without merit and will be denied.



From time to
time, in the ordinary course of business, we are involved in various legal proceedings, including commercial disputes, personal injury claims and employment issues. We do not believe that any of these proceedings will have a material adverse effect
on our financial condition, results of operations, or cash flows.



ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS



None.



22



---

##### Table of Contents

PART II



ITEM 5.    MARKET FOR THE REGISTRANTS COMMON EQUITY AND RELATED

STOCKHOLDER
MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES



In
connection with the closing of the Merger, the Companys common stock, par value $0.10 (the Company Common Stock), was converted into the right to receive $26.75 per share, and we requested that the New York Stock Exchange file with
the Securities and Exchange Commission an application on Form 25 to strike the Company Common Stock from listing and registration thereon. On July 26, 2005, the New York Stock Exchange confirmed that such filing has been made.



As a result of the Merger, our common stock is privately held, and there is
no established trading market for our stock. As of the date of this filing, there was one holder of record of our common stock.



ITEM 6.    SELECTED FINANCIAL DATA



|                                                                   |  |                   |        |   |             |   |                 |  |                 |        |                 |   |        |  |   |       
|------------------------------------------------------------------ |  | ----------------- | ------ | - | ----------- | - | --------------- |  | --------------- | ------ | --------------- | - | ------ |  | - | ------
|                                                                   |  | Fiscal Year Ended
|(In millions, except earnings per share data and number of stores) |  | Jan 28,2006       |        |   | Jan 29,2005 |   | Jan 31,2004 (1) |  | Feb 01,2003 (1) |        | Feb 02,2002 (1)
|Operations(2)                                                      |  |                   |        |   |             |   |                 |  |                 |        |                 |   |        |  |   |       
|Net Sales                                                          |  | $                 | 11,275 |   |             | $ | 11,100          |  | $               | 11,320 |                 | $ | 11,305 |  | $ | 11,019
|Net (Loss) Earnings                                                |  |                   | (384   | ) |             |   | 252             |  |                 | 63     |                 |   | 213    |  |   | 68    
|Basic Earnings Per Share                                           |  |                   | n/a    |   |             |   | 1.17            |  |                 | 0.30   |                 |   | 1.03   |  |   | 0.34  
|Diluted Earnings Per Share                                         |  |                   | n/a    |   |             |   | 1.16            |  |                 | 0.29   |                 |   | 1.02   |  |   | 0.33  
|                                                                   |  |                   |        |   |            
|Financial Position at Year End                                     |  |                   |        |   |             |   |                 |  |                 |        |                 |   |        |  |   |       
|Working Capital                                                    |  | $                 | 348    |   |             | $ | 1,806           |  | $               | 1,865  |                 | $ | 1,185  |  | $ | 618   
|Real EstateNet                                                    |  |                   | 2,386  |   |             |   | 2,400           |  |                 | 2,328  |                 |   | 2,263  |  |   | 2,202 
|Total Assets                                                       |  |                   | 8,366  |   |             |   | 9,768           |  |                 | 10,265 |                 |   | 9,451  |  |   | 8,138 
|Long-Term Debt(3)                                                  |  |                   | 5,540  |   |             |   | 1,860           |  |                 | 2,349  |                 |   | 2,139  |  |   | 1,816 
|Stockholders (Deficit) Equity                                     |  |                   | (724   | ) |             |   | 4,325           |  |                 | 3,974  |                 |   | 3,815  |  |   | 3,207 
|Common Shares Outstanding                                          |  |                   | n/a    |   |             |   | 215.9           |  |                 | 213.6  |                 |   | 212.5  |  |   | 196.7 
|                                                                   |  |                   |        |   |            
|Number of Stores at Year End                                       |  |                   |        |   |             |   |                 |  |                 |        |                 |   |        |  |   |       
|Toys R UsU.S.                                                   |  |                   | 671    |   |             |   | 681             |  |                 | 685    |                 |   | 685    |  |   | 701   
|Toys R UsInternational(4)                                       |  |                   | 641    |   |             |   | 601             |  |                 | 574    |                 |   | 544    |  |   | 507   
|Babies R UsU.S.                                                 |  |                   | 230    |   |             |   | 217             |  |                 | 198    |                 |   | 183    |  |   | 165   
|Kids R UsU.S.                                                   |  |                   |       |   |             |   |                |  |                 | 44     |                 |   | 146    |  |   | 184   
|ImaginariumU.S.                                                   |  |                   |       |   |             |   |                |  |                 |       |                 |   | 37     |  |   | 42    
|Total Stores                                                       |  |                   | 1,542  |   |             |   | 1,499           |  |                 | 1,501  |                 |   | 1,595  |  |   | 1,599 

---

|(1) | Restated to reflect a correction in our accounting practices for leases and leasehold improvements. Refer to Note 3 to the Consolidated Financial Statements entitled
RESTATEMENT OF FINANCIAL STATEMENTS FOR ACCOUNTING FOR LEASES AND LEASEHOLD IMPROVEMENTS for details.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | 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
an accounting change. For further details, see Note 4 to the Consolidated Financial Statements entitled CHANGES IN ACCOUNTING.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Excludes current portion.
|--- | -------------------------

|(4) | Includes licensed and franchised stores.
|--- | ----------------------------------------



23



---

##### Table of Contents

|ITEM 7. | MA
NAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | --------------------------------------------------------------------------------------



This Managements Discussion and Analysis of Financial Condition and Results of Operations (MD&A) is intended to provide the readers
of our financial statements with a narrative discussion about our businesses. The MD&A should be read in conjunction with our consolidated financial statements and the related notes, and contains forward-looking statements that involve risks and
uncertainties. See Forward-Looking Statements and Item 1A. entitled RISK FACTORS.



OVERVIEW



Restatement



As disclosed in Note 3 to the Consolidated Financial
Statements entitled RESTATEMENT OF FINANCIAL STATEMENTS FOR ACCOUNTING FOR LEASES AND LEASEHOLD IMPROVEMENTS we restated our previously issued financial statements for the fiscal year ended January 31, 2004, to reflect corrections
in our accounting practices for leases and leasehold improvements. Consequently, our results as of January 31, 2004, as presented in our consolidated financial statements and the MD&A, reflect the balances and amounts on a restated basis.



Our Business



The company generates sales, earnings, and cash flows by retailing toys,
baby-juvenile products and childrens apparel worldwide. We operate all of the R Us branded retail stores in the United States and Puerto Rico, as well as approximately 50% of the R Us branded retail stores
internationally. Our reportable segments are Toys R Us  U.S., which operates toy stores in 49 states and Puerto Rico; Toys R Us  International, which operates, licenses or franchises stores in 31 foreign
countries; Babies R Us, which operates specialty baby-juvenile stores in 40 states; Toysrus.com, our internet subsidiary; and Kids R Us, which had limited activity during the first half of 2004 and had no activity during
2005. As of January 28, 2006, there were 1,542 R Us branded retail stores operating in the following formats:



| |  |  | 671 Toys R Us toy stores throughout the United States and Puerto Rico which offer toy, baby-juvenile, and childrens clothing products;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 641 international stores, of which 625 are Toys R Us stores and 16 are Babies R Us stores. Included in the 641 stores are 336 licensed or franchised stores;
and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 230 Babies R Us specialty baby-juvenile stores in the United States.
| | - |  | ----------------------------------------------------------------------



In addition, we sell merchandise through our Internet sites at www.toysrus.com, www.babiesrus.com, www.imaginarium.com,
www.sportsrus.com, www.toysrus.ca, and www.personalizedbyrus.com.



On July 21, 2005, we were acquired by an investment group consisting of entities advised by or affiliated with Bain Capital Partners LLC, Kohlberg Kravis Roberts & Co. and Vornado Realty Trust (collectively, the
Sponsors) along with a fourth investor, GB Holdings I, LLC (the Fourth Investor), an affiliate of Gordon Brothers, a consulting firm that is independent from and unaffiliated with the Sponsors and management. As a result of
the merger, we are a wholly-owned subsidiary of Toys R Us Holdings, Inc. Refer to the section entitled The Merger Transaction below for further details.



The following is a description of our segments:



| |  |  | Toys R Us  U.S.We sell toys, plush, games, sporting goods, movies, electronic and video games, small pools, books, educational
products, clothing, infant and juvenile furniture, and electronics. Our toy stores offer approximately 8,000 to 10,000 items year-round, through our Toys R Us stores, based upon net sales; we are the largest specialty retailer of toys in
the United States. In the U.S. toys and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

| | games market (including video game products), based upon net sales we are the second-largest toy retailer. We offer the most comprehensive selection of
merchandise in the retail toy industry. By focusing on toys, we are able to provide customers with a comprehensive range of merchandise, and we are able to provide vendors with a year-round distribution outlet for the broadest assortment of their
products.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Toys R Us  International.Our International division operates, licenses and franchises toy stores in 31 foreign countries. These stores
generally conform to traditional prototypical designs similar to those used by Toys R Us  U.S., typically ranging in size from 30,000 to 45,000 square feet of space. Our International division has wholly-owned operations in
Australia, Austria, Canada, France, Germany, Portugal, Spain, Switzerland, and the United Kingdom. We believe that growth opportunities exist outside of the United States for the Toys R Us store and Babies R Us store formats.
We also plan to open smaller format toy stores in Europe and expand the Babies R Us presence through standalone stores and increased space allocation within existing Toys R Us stores. We intend to continue the growth of our
private label and exclusive brands to increase our margins and offer unique products to our customers.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Babies R Us. Babies R Us stores target the pre-natal to infant market by offering room settings of juvenile furniture, such as cribs,
dressers, changing tables, bedding, and accessories. In addition, we provide baby gear, such as play yards, booster seats, high chairs, strollers, car seats, toddler and infant plush toys, and gifts. We also offer a computerized baby registry
service, and we believe that Babies R Us registers more expectant parents than any other retailer in the domestic market. Our focus on the baby-juvenile market allows us to offer the broadest range of baby-juvenile products and deliver a
high level of customer service and product knowledge, which we believe is important to parents who are expecting or have newborn children, and helps to differentiate us from competitors. We opened 13 Babies R Us stores since
January 29, 2005. As part of our long-range growth plan, we plan to open approximately 65 new Babies R Us stores over the next three years, including approximately 22 stores in 2006.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Toysrus.com. Toysrus.com sells merchandise to the public via the Internet at Toysrus.com, Babiesrus.com, Imaginarium.com, Sportsrus.com, Personalizedbyrus.com,
and the recently added Toysrus.ca (which operates in Canada). We launched our e-commerce website in 1998. In 2000, we entered into a strategic alliance with Amazon.com, Inc. (Amazon.com) and launched a co-branded toy store. Under the
strategic alliance, this co-branded store offers toys and video games (Toysrus.com), baby products (Babiesrus.com), and learning and educational products (Imaginarium.com). As a result of the litigation with Amazon.com, on March 31, 2006, the
trial court entered a final order in our favor terminating the strategic alliance agreement with Amazon.com as of that date and establishing a wind-down period through June 30, 2006, during which time Amazon.com will continue to operate the
co-branded store. In anticipation of this favorable ruling, we have been planning for the launch of an independent website at our domain names. Refer to Note 28 to the Consolidated Financial Statements, entitled SUBSEQUENT EVENTS for
details on the favorable outcome of Toysrus.coms and the Companys lawsuit against Amazon.com and its affiliated Companies.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



We believe the following are our principal challenges and risks, predominantly for the Toys R Us U.S. division:



| |  |  | Increased competition  Our businesses operate in a highly and increasingly competitive retail market. We face strong competition from discount and
mass merchandisers, national and regional chains and department stores, local retailers in the market areas we serve, and Internet and catalog businesses. We compete on the basis of product variety, quality and availability, price, advertising and
promotion, convenience or store location, customer support, and service. Price competition in the United States toy retailing business continued to be intense during the 2005 holiday season. We believe that success in this competitive environment
can be achieved through enhancing the shopping experience for our guests, superior inventory management, strengthening brand loyalty, and competitive pricing. We also continue to focus on strengthening our relationships with our vendors.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



25



---

##### Table of Contents

| |  |  | Spending patterns and age compression  In recent years, toy sales have been negatively impacted by age compression, which is the
acceleration of children leaving traditional play categories at increasingly younger ages for more sophisticated products such as cell phones, DVD players, CD players, MP3 devices, and other electronic products. The age compression pattern tends to
decrease consumer demand for traditional toys. To the extent that we are unable to offer consumers more sophisticated products or that these more sophisticated items are also available at a wider range of retailers than our traditional competitors,
our net sales and profitability could be detrimentally affected and we could experience excess inventories.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Video game business  The video game category is a significant merchandising category in the worldwide toy store business. Over the course of a
video cycle, from release of a video platform until the release of the next generation of video platforms, video games have tended to account for 10-20% of our domestic toy store net sales. We have seen significant declines in sales in this category
during the last several years, primarily as a result of intense competition, as well as the maturation of this category. Competition in the video game market has increased as the leading discounters, such as Wal-Mart and Target have expanded, and
specialty players, such as Best Buy, Electronics Boutique, and Gamestop, have all experienced significant growth. Net sales of video merchandise for the fifty-two weeks ended January 28, 2006, represented 12.9% of domestic toy sales versus
13.6% for the same period last year.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Seasonality Our worldwide toy store business is highly seasonal with sales and earnings highest in the fourth quarter. During the last three
fiscal years, more than 40% of the sales from our worldwide toy store business and a substantial portion of the operating earnings and cash flows from operations were generated in the fourth quarter. Our results of operations depend significantly
upon the holiday selling season in the fourth quarter. If less than satisfactory sales, operating earnings or cash flows from operations are achieved during the key fourth quarter, we may not be able to compensate sufficiently for the lower sales,
operating earnings, or cash flows from operations during the first three quarters of the fiscal year. Our Babies R Us business is not significantly impacted by seasonality.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The Merger Transaction



On March 17, 2005, we entered into an Agreement and Plan of Merger, dated as of March 17, 2005 (the Merger
Agreement), with Global Toys Acquisition, LLC (Parent) and Global Toys Acquisition Merger Sub, Inc. (Acquisition Sub) to sell our entire company to entities directly and indirectly owned by an investment group
consisting of entities advised by or affiliated with Bain Capital Partners LLC, Kohlberg Kravis Roberts & Co., L.P. (KKR) and Vornado Realty Trust (collectively, the Sponsors).



On July 21, 2005, the transaction was consummated by the Sponsors, along
with a fourth investor, GB Holdings I, LLC (the Fourth Investor), an affiliate of Gordon Brothers, a consulting firm that is independent from and unaffiliated with the Sponsors and management, through a $6.6 billion merger of Acquisition
Sub with and into the Company, with the Company being the surviving corporation in the merger (the Merger). The Sponsors and the Fourth Investor are collectively referred to herein as the Investors. Under the Merger
Agreement, the former holders of the Companys common stock, par value $0.10 per share, received $26.75 per share, or approximately $5.9 billion. In addition, approximately $766 million was used, among other things, to settle our equity
security units and our warrants and options to purchase common stock, restricted stock and restricted stock units, fees and expenses related to the Merger, and severance, bonuses and related payroll taxes. The Merger consideration was funded through
the use of the Companys available cash, cash equity contributions from the Investors and the debt financings as described more fully below. We refer to the July 21, 2005 Merger and recapitalization as the Merger Transaction.



The Merger Transaction has been accounted for as a
recapitalization and accordingly, there was no change in the basis of the assets and liabilities of Toys R Us, Inc. Therefore, all operations of Toys R Us, Inc. prior to the Merger Transaction are reflected herein at their
historical amounts. Immediately following the consummation of the Merger Transaction, we implemented an inversion transaction whereby one of our dormant subsidiaries, became the new parent of Toys R Us, Inc. and is now known as Toys
R Us Holdings, Inc.



26



---

##### Table of Contents

For the fifty-two weeks ended January 28, 2006, the fees and expenses related to the Merger
Transaction and the related financing transactions principally consisted of advisory fees and expenses of $78 million, financing fees of $135 million, sponsor fees of $81 million, and other fees and expenses of $74 million. Of the $368 million of
costs, approximately $243 million were expensed, $148 million as transaction related costs and $95 million as amortization of debt issuance cost, interest expense, and real estate taxes. The remaining amount of $125 million was capitalized as debt
issuance costs.



In connection with the Merger Transaction we
entered into other definitive agreements as further described in Note 2 to the Consolidated Financial Statements entitled MERGER TRANSACTION.



RESULTS OF OPERATIONS



We have provided below a discussion of our results of operations, which are presented on the basis required by accounting principles generally accepted in
the United States (GAAP). In addition, we have provided certain information on an adjusted basis to reflect accounting changes and unusual items (non-GAAP measures). Management uses these non-GAAP measures to evaluate operating
performance. We have incorporated this information into the discussion below because we believe it is a meaningful measure of our normalized operating performance and will assist you in understanding our results of operations on a comparative basis
and in recognizing underlying trends. This adjusted information supplements, and is not intended to represent a measure of performance in accordance with, disclosures required by GAAP.



Comparable Store Sales



We include, in computing comparable store net sales, stores that have been open for 56 weeks (1 year and 4 weeks) from their soft opening
date. Soft opening is typically two weeks prior to the grand opening. By measuring the year-over-year sales of merchandise in the stores that have a history of being open for a full comparable 56 weeks or more, we can better gauge how the core store
base is performing since it excludes store openings and closings. Percentages represent changes in comparable store sales versus the same period in the prior year.



Various factors affect comparable store sales, including the number of stores we open or close, the general retail sales
environment, consumer preferences and buying trends, changes in sales mix among distribution channels, our ability to efficiently source and distribute products, changes in our merchandise mix, competition, current local and global economic
conditions, the timing of our releases of new merchandise and promotional events, the success of marketing programs, and the cannibalization of existing store sales by new stores. Among other things, weather conditions can affect comparable store
sales because inclement weather can require us to close certain stores temporarily and thus reduce store traffic. Even if stores are not closed, many customers may decide to avoid going to stores in bad weather. These factors have caused our
comparable store sales to fluctuate significantly in the past on an annual, quarterly and monthly basis and, as a result, we expect that comparable store sales will continue to fluctuate in the future.



|                                |  |                                       |    |  |      |    |  |      |   
|------------------------------- |  | ------------------------------------- | -- |  | ---- | -- |  | ---- | --
|                                |  | Comparable Store NetSales Performance |   
|(In local currencies)           |  | 2005                                  |    |  | 2004 |    |  | 2003 |   
|Toys R Us   U.S.             |  | (1.4                                  | )% |  | (3.7 | )% |  | (3.6 | )%
|Toys R Us   International(1) |  | 3.1                                   | %  |  | 0.6  | %  |  | 2.1  | % 
|Babies R Us                   |  | 5.7                                   | %  |  | 2.2  | %  |  | 2.8  | % 

---



|(1) | Includes wholly-owned operations only.
|--- | --------------------------------------



27



---

##### Table of Contents

|                               |  |                        |  |            |   |  |       |  |            |   |  |      
|------------------------------ |  | ---------------------- |  | ---------- | - |  | ----- |  | ---------- | - |  | -----
|                               |  | Divisional Store Count
|                               |  |                        |  | Increase / |   |  |       |  | Increase / |   |  |      
|                               |  | 2005                   |  | (Decrease) |   |  | 2004  |  | (Decrease) |   |  | 2003 
|Toys R Us  U.S.             |  | 671                    |  | (10        | ) |  | 681   |  | (4         | ) |  | 685  
|Toys R Us  International(1) |  | 641                    |  | 40         |   |  | 601   |  | 27         |   |  | 574  
|Babies R Us                  |  | 230                    |  | 13         |   |  | 217   |  | 19         |   |  | 198  
|Kids R Us                    |  |                       |  |           |   |  |      |  | (44        | ) |  | 44   
|                               |  |                        |  |            |   |  |       |  |            |   |  |      
|Total                          |  | 1,542                  |  | 43         |   |  | 1,499 |  | (2         | ) |  | 1,501
|                               |  |                        |  |            |   |  |       |  |            |   |  |      

---



|(1) | Includes 305 wholly-owned and 336 licensed and franchised stores as of January 28, 2006;
299 wholly-owned and 302 licensed and franchised stores as of January 29, 2005; and 293 wholly-owned and 281 licensed and franchised stores as of January 31, 2004.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Net (Loss) Earnings



|                    |  |                                  |      |   |            |   |      |      |  |            |     |      |   |     |  |   |   
|------------------- |  | -------------------------------- | ---- | - | ---------- | - | ---- | ---- |  | ---------- | --- | ---- | - | --- |  | - | --
|                    |  | Consolidated Net (Loss) Earnings
|                    |  |                                  |      |   | Increase / |   |      |      |  | Increase / |     |     
|(In millions)       |  | 2005                             |      |   | (Decrease) |   |      | 2004 |  | (Decrease) |     | 2003
|Net (loss) earnings |  | $                                | (384 | ) |            | $ | (636 | )    |  | $          | 252 |      | $ | 189 |  | $ | 63



2005 compared to
2004



We generated a net loss of $384 million in 2005
compared to net earnings of $252 million in 2004, primarily due to charges of $410 million related to the Merger Transaction in 2005 and higher interest expenses of $264 million as a result of increased borrowings related to the Merger Transaction
in 2005, as well as contract settlement fees and other expenses of $22 million. In addition, we incurred $22 million of accelerated depreciation related to our announced Toys R Us  U.S. store closings and $34 million of
restructuring and other charges for 2005. Refer to Notes 2 and 5 to the Consolidated Financial Statements entitled MERGER TRANSACTION and RESTRUCTURING AND OTHER CHARGES, respectively, for further details on these charges.
The change in net (loss) earnings in 2005 was partially offset by the net tax benefit of $62 million and the net earnings generated by the additional net sales of $175 million in 2005 compared to 2004.



2004 compared to 2003



Consolidated net earnings increased by $189 million to $252 million in 2004
compared to $63 million in 2003, primarily due to a reduction of $94 million in our 2004 selling, general and administrative expenses compared to 2003 as well as a net tax benefit of $89 million in 2004 compared to 2003 as a result of the reversal
of previously accrued income taxes. Additionally, reduced restructuring and other charges of $59 million in 2004 compared to 2003 contributed to higher net earnings for 2004. These amounts were partially offset by the reduced net earnings from the
decrease of $220 million in net sales in 2004 compared to 2003. Our 2004 consolidated financial statements were impacted by the adoption of the provisions of Emerging Issues Task Force (EITF) Issue No. 03-10, Accounting by a
Customer (Including a Reseller) for Certain Consideration Received from a Vendor, by Resellers to Sales Incentives Offered to Consumers by Manufacturers (EITF 03-10). Beginning in the first quarter of 2004, sales have been recorded
net of coupons that were redeemed. Under the provisions of EITF 03-10, when we receive credits and allowances from vendors for coupons related to events that meet the direct offset requirements of EITF 03-10, we recognize the related reimbursement
as a reduction of cost of sales, during the period of redemption. Our 2003 consolidated financial statements have been restated as permitted by the provisions of EITF 03-10.



We receive credits and allowances that are related to formal agreements negotiated with our vendors. These credits and
allowances are predominantly for cooperative advertising, promotions, and volume related purchases.



28



---

##### Table of Contents

Credits and allowances received from vendors that do not meet the direct offset requirements of EITF 03-10 have been recorded as a reduction of product costs
in accordance with EITF Issue No. 02-16, Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor (EITF 02-16). Our 2004 and 2003 consolidated financial statements were impacted by
the implementation of EITF 02-16. We adopted the provisions of EITF 02-16 at the beginning of 2003. Under this guidance, amounts received from vendors are considered a reduction of product cost, unless certain restrictive provisions are met. EITF
02-16 was effective for all new arrangements, and modifications to existing arrangements, entered into after December 31, 2002. Beginning in 2003, we began to treat cooperative advertising arrangements as a reduction of product cost. For
further details on the impact of adoption of EITF 02-16 and EITF 03-10 refer to Note 4 to the Consolidated Financial Statements entitled CHANGES IN ACCOUNTING. The adoption of EITF 02-16 and EITF 03-10 had no impact on our consolidated
statements of cash flows.



Our consolidated financial
statements for 2004 and 2003 also include restructuring and other charges, some of which are recorded in cost of sales. In addition, our consolidated financial statements for 2003 include depreciation that was accelerated during the closing periods
of the Kids R Us stores. Refer to Note 5 to the Consolidated Financial Statements entitled RESTRUCTURING AND OTHER CHARGES for further details.



Consolidated Net Sales



2005 compared to 2004



|                            |  |           |        |               |       |   |      |   |               |  |       |                            |  |        |   
|--------------------------- |  | --------- | ------ | ------------- | ----- | - | ---- | - | ------------- |  | ----- | -------------------------- |  | ------ | --
|                            |  | Net Sales |       
|(In millions)               |  | 2005      |        | % ofnet sales |       |   | 2004 |   | % ofnet sales |  |       | PercentageGrowth/(Decline) | 
|Toys R Us  U.S.          |  | $         | 5,975  |               | 53.0  | % |      | $ | 6,104         |  | 55.0  | %                          |  | (2.1   | )%
|Toys R Us  International |  |           | 2,793  |               | 24.8  | % |      |   | 2,739         |  | 24.7  | %                          |  | 2.0    | % 
|Babies R Us               |  |           | 2,078  |               | 18.4  | % |      |   | 1,863         |  | 16.8  | %                          |  | 11.5   | % 
|Toysrus.com                 |  |           | 429    |               | 3.8   | % |      |   | 366           |  | 3.3   | %                          |  | 17.2   | % 
|Kids R Us(1)              |  |           |       |               |      |   |      |   | 28            |  | 0.2   | %                          |  | (100.0 | )%
|                            |  |           |        |               |       |   |      |   |               |  |       |                            |  |        |   
|Total net sales             |  | $         | 11,275 |               | 100.0 | % |      | $ | 11,100        |  | 100.0 | %                          |  | 1.6    | % 
|                            |  |           |        |               |       |   |      |   |               |  |       |                            |  |        |   

---

|(1) | Reflects the effect of our decision to close all of our freestanding Kids R Us stores, as previously announced on November 17, 2003.
|--- | --------------------------------------------------------------------------------------------------------------------------------------



Consolidated net sales increased by 1.6% to
$11.3 billion in 2005 from $11.1 billion in 2004. Excluding the impact of foreign currency translation that decreased net sales for 2005 by $61 million, and a $28 million decline in net sales associated with the previously announced Kids
R Us store closings, total net sales increased by $264 million, or 2.4%, compared to 2004.



The increase in net sales for 2005 was primarily the result of net sales increases in our Babies R Us division of 11.5% to $2.1 billion, and
net sales increases in our International division of 4.2% to $2.9 billion (excluding the effect of currency translation). These increases in net sales in our Babies R Us and International division were primarily due to the addition of 13
Babies R Us stores in the United States and the opening of ten wholly-owned international stores in 2005, slightly offset by the closures of four wholly-owned international stores in 2005. In addition, comparable store net sales at our
Babies R Us and International divisions showed favorable increases, as shown in the table above under Comparable Store Net Sales Performance. These increases were partially offset by net sales decreases in our Toys
R Us  U.S. division primarily due to comparable store net sales declines of 1.4% in 2005.



Toys R Us  U.S.



Net sales for the Toys R Us  U.S. division decreased by $129 million, or 2.1%, to $5.98 billion compared to $6.10 billion in 2004. Net sales declines were primarily the result of a dramatic increase
in the price of fuel



29



---

##### Table of Contents

and a soft video cycle anticipated before the release of new platforms. In addition, comparable store net sales at our Toys R Us  U.S.
division declined 1.4% in 2005 compared to 2004. Video net sales declined approximately 7% compared to 2004. The closing of 10 U.S. toy stores during 2005 also negatively affected net sales in our Toys R Us  U.S. division by
contributing approximately $34 million to the net sales declines. In addition, three hurricanes that impacted store performance in the Southeast, accounted for approximately $14 million of the net sales declines.



Toys R Us  International



Net sales for the International division increased by $54 million, or 2.0%,
for 2005, compared to 2004. Excluding the adverse effects of $61 million of foreign currency translation, net sales for the International division increased by $115 million, or 4.2%, for 2005 versus 2004. The increase in net sales was driven by
increases in comparable store net sales of 3.1% due to strong net sales in our core toy, learning, and juvenile products categories, partially offset by a decrease in net sales in our video games and consumer electronics categories. The opening of
ten wholly-owned international stores, slightly offset by the closure of four wholly-owned international stores, also contributed to our sales growth in 2005.



Babies R Us



Net sales for the Babies R Us division increased by $215 million, or 11.5%, for 2005 compared to 2004, primarily as a result of a 5.7%
increase in comparable store net sales as well as the contribution of approximately $31.7 million in net sales from the additional 13 new stores opened in 2005. Our diaper/formula, gifts, bedding, health and beauty aids, infant care, and wood
furniture categories all had double-digit net sales increases. The net sales increase was also driven by the impact of enhanced advertising events.



Toysrus.com



Net sales at Toysrus.com increased by $63 million, or 17.2%, for 2005 compared to 2004. The net sales increase was driven by approximately 13% growth in
total orders and a 5% increase in average order dollar value, which contributed to a 27% growth in baby product sales, and 17% growth in toy sales, partially offset by a 5% decline in video game sales.



2004 compared to 2003



|                            |  |           |        |               |       |   |      |   |               |  |       |                             |  |       |   
|--------------------------- |  | --------- | ------ | ------------- | ----- | - | ---- | - | ------------- |  | ----- | --------------------------- |  | ----- | --
|                            |  | Net Sales |       
|(In millions)               |  | 2004      |        | % ofnet sales |       |   | 2003 |   | % ofnet sales |  |       | Percentage Growth/(Decline) | 
|Toys R Us  U.S.          |  | $         | 6,104  |               | 55.0  | % |      | $ | 6,326         |  | 55.9  | %                           |  | (3.5  | )%
|Toys R Us  International |  |           | 2,739  |               | 24.7  | % |      |   | 2,470         |  | 21.8  | %                           |  | 10.9  | % 
|Babies R Us               |  |           | 1,863  |               | 16.8  | % |      |   | 1,738         |  | 15.3  | %                           |  | 7.2   | % 
|Toysrus.com                 |  |           | 366    |               | 3.3   | % |      |   | 371           |  | 3.3   | %                           |  | (1.3  | )%
|Kids R Us(1)              |  |           | 28     |               | 0.2   | % |      |   | 415           |  | 3.7   | %                           |  | (93.3 | )%
|                            |  |           |        |               |       |   |      |   |               |  |       |                             |  |       |   
|Total net sales             |  | $         | 11,100 |               | 100.0 | % |      | $ | 11,320        |  | 100.0 | %                           |  | (1.9  | )%
|                            |  |           |        |               |       |   |      |   |               |  |       |                             |  |       |   

---

|(1) | Reflects the effect of our decision to close all of our freestanding Kids R Us stores, as previously announced on November 17, 2003.
|--- | --------------------------------------------------------------------------------------------------------------------------------------



Consolidated net sales decreased by 1.9% to
$11.1 billion in 2004 from $11.3 billion in 2003. Excluding the impact of foreign currency translation that increased net sales for 2004 by $227 million, and a $387 million decline in net sales associated with the previously announced Kids
R Us store closings, total net sales decreased by $60 million, or 0.6%, compared to 2003.



30



---

##### Table of Contents

The decrease in net sales for 2004 was primarily the result of declines in comparable store net sales at
the Toys R Us  U.S. division, which posted comparable store sales declines of 3.7% for 2004. These decreases in net sales were partially offset by net sales increases in our Babies R Us division of 7.2% to $1.9 billion
in 2004, and net sales increases in our International division of 1.7% (excluding the effect of currency translation) to $2.5 billion in 2004. These increases in net sales in our Babies R Us and International divisions were primarily due
to the addition of 19 Babies R Us stores in the United States and seven wholly-owned international stores in 2004. In addition, comparable store net sales at our Babies R Us and International divisions showed favorable
increases, as shown in the table above under Comparable Store Net Sales Performance.



Overall net sales decreases in 2004 were primarily attributable to soft sales in the Toys R Us  U.S. division, resulting from decreases
in net sales of video game products of 8.9% in 2004. These declines reflected price deflation of video game products associated with increased competition and the continued maturation of this category.



Toys R Us  U.S.



Net sales for the Toys R Us  U.S. division decreased by
$222 million, or 3.5%, to $6.1 billion in 2004 compared to 2003. Comparable store net sales at our Toys R Us  U.S. division declined 3.7% in 2004. Net sales were impacted by a 9% decline in video hardware and games due to maturing
platforms. An overall decline in most juvenile categories, most significantly baby gear, also contributed to the net sales decline. In addition, we experienced sales declines in our action figures, Barbie and Barbie accessories, and games and
collectible cards categories.



Toys R Us  International



Net sales for the International division increased by
$269 million, or 10.9%, for 2004 compared to 2003. Excluding the effects of $227 million of foreign currency translation, net sales for the International division increased $42 million, or 1.7%, for 2004 versus 2003. The increase in net sales was
driven by increases in comparable store net sales of 0.6%, as well as from strong net sales in learning and juvenile products. In addition, the opening of seven new wholly-owned international stores, slightly offset by the closure of five
wholly-owned international stores, contributed to our sales growth.



Babies
R Us



Net sales for the Babies R
Us division increased by $125 million, or 7.2%, for 2004 compared to 2003, driven by a 2.2% increase in comparable store net sales as well as the contribution of approximately $32.9 million in net sales from the addition of 19 new stores in 2004.
The increase in net sales was also driven by strong net sales in diaper/formula, juvenile accessories, baby gear, and apparel categories.



Toysrus.com



Net sales at Toysrus.com decreased by $5 million, or 1.3%, for 2004 compared to 2003. The net sales decrease was the result of the November 1, 2003
sale of Toysrus.coms entire 55% investment in the common stock of Toysrus.com  Japan to Toys R Us  Japan, subsequent to which the financial statements of Toysrus.com  Japan were consolidated into the results of
Toys R Us  Japan and no longer in our results. Excluding the sales of Toysrus.com  Japan, net sales increased by 3.4% compared to 2003.



Cost of Sales and Gross Margin



We record the costs associated with operating our distribution network as a part of consolidated selling, general, and administrative expenses
(SG&A), including those costs that primarily relate to transporting



31



---

##### Table of Contents

merchandise from distribution centers to stores. Therefore, our consolidated gross margin may not be comparable to the gross margin of other retailers that
include similar costs in their cost of sales. Credits and allowances received from vendors are recognized in consolidated cost of sales and also have a positive impact on our consolidated gross margin.



The following costs are included in Cost of Sales:



| |  |  | The cost of acquired merchandise from vendors;
| | - |  | ----------------------------------------------



| |  |  | Freight in;
| | - |  | -----------



| |  |  | Markdowns;
| | - |  | ----------



| |  |  | Provision for inventory shortages; and
| | - |  | --------------------------------------



| |  |  | Credits and allowances from our merchandise vendors.
| | - |  | ----------------------------------------------------



Consolidated Gross Margin



2005 compared to 2004



|                            |  |              |       |               |      |   |      |   |               |  |      |  
|--------------------------- |  | ------------ | ----- | ------------- | ---- | - | ---- | - | ------------- |  | ---- | -
|                            |  | Gross Margin |      
|(In millions)               |  | 2005         |       | % ofnet sales |      |   | 2004 |   | % ofnet sales | 
|Toys R Us  U.S.          |  | $            | 1,678 |               | 28.1 | % |      | $ | 1,771         |  | 29.0 | %
|Toys R Us  International |  |              | 1,026 |               | 36.7 | % |      |   | 1,006         |  | 36.7 | %
|Babies R Us               |  |              | 791   |               | 38.1 | % |      |   | 706           |  | 37.9 | %
|Toysrus.com                 |  |              | 128   |               | 29.8 | % |      |   | 108           |  | 29.5 | %
|Kids R Us(1)              |  |              |      |               |     |   |      |   | 3             |  | 10.7 | %
|                            |  |              |       |               |      |   |      |   |               |  |      |  
|Total gross margin          |  | $            | 3,623 |               | 32.1 | % |      | $ | 3,594         |  | 32.4 | %
|                            |  |              |       |               |      |   |      |   |               |  |      |  

---

|(1) | Reflects the effect of our decision to close all of our freestanding Kids R Us stores, as previously announced on November 17, 2003.
|--- | --------------------------------------------------------------------------------------------------------------------------------------



Consolidated gross margin, as a percentage of
net sales, in 2005 decreased by 0.3 percentage points, but increased in absolute dollars by $29 million, compared to 2004. Gross margin for 2004 included $157 million in inventory markdowns which negatively impacted gross margin as a percentage of
net sales by 1.4 percentage points in 2004. These markdowns affected our Toys R Us, International and Kids R Us divisions by $132 million, $15 million, and $10 million, respectively. Excluding the impact of the markdowns,
gross margin as a percentage of net sales decreased 1.7 percentage points, or $128 million, in 2005 compared to 2004. The decrease in gross margin was attributable to increased price competitiveness and increased promotions and markdowns to maintain
inventory quality.



Toys R Us  U.S.



Gross margin as a percentage of net sales for Toys R Us 
U.S. decreased by 0.9 percentage points, or $93 million, compared to 2004. Gross margin for 2004, included a special $132 million charge related to an initiative to liquidate selected older store inventory which negatively impacted gross margin as a
percentage of net sales by 2.2 percentage points in 2004.



Excluding the impact of the 2004 inventory initiative, gross margin as a percentage of net sales for 2005 decreased 3.1 percentage points, or $225 million, compared to 2004.



The decrease in gross margin as a percentage of net sales was mainly due to promotional efforts built around stringent
inventory management efforts to minimize slow-moving, low-return inventory. Promotional



32



---

##### Table of Contents

markdowns were approximately $102 million higher than 2004 which helped drive inventory levels for the Toys R Us  U.S. down by
approximately $360 million year over year. This was in part due to increased response rates to direct mail offerings and gift card promotions. The increase in promotional markdowns reduced gross margin as a percentage of net sales by 1.7 percentage
points. In addition, we recorded $41 million in inventory markdowns and liquidator fees related to our announced Toys R Us  U.S. store closings as detailed further in Note 5 to the Consolidated Financial Statements entitled,
RESTRUCTURING AND OTHER CHARGES. This reduced gross margin as a percentage of net sales by 0.7 percentage points in 2005. The decrease in gross margin dollars was also attributable to the overall net sales decline of $129 million in
2005, which reduced gross margin dollars by approximately $43 million. Also, lower inventory purchases reduced the amount of volume rebates, which reduced gross margin dollars by approximately $38 million in 2005. This reduced gross margin as a
percentage of net sales by 0.6 percentage points.



Toys R Us
 International



Gross margin as a percentage of net
sales for Toys R Us  International in 2005 remained flat compared to 2004, but increased in absolute dollars by $20 million. Gross margin for 2004 included special inventory markdowns of $15 million related to an initiative to
liquidate selected older store inventory. The inventory markdowns negatively impacted gross margin as a percentage of net sales by 0.6 percentage points for 2004. Excluding the effect of inventory markdowns in 2004, gross margin as a percentage of
net sales for the International division decreased 0.6 percentage points, but increased in absolute dollar value by $5 million, for 2005 compared to 2004.



The decrease in 2005 gross margin compared to 2004 as a percentage of net sales (excluding the impact of the special $15 million inventory markdown taken
in 2004), was primarily due to a 0.4 percentage point decline in our initial markup, due to product mix and currency impact, coupled with a 0.4 percentage point increase in regular markdowns, partially offset by a 0.2 percentage point improvement in
inventory shortage.



Babies R Us



Gross margin as a percentage of net sales for Babies R Us in
2005 increased by 0.2 percentage points, or $85 million, compared to 2004. The increase in gross margin as a percentage of net sales was the result of improved overall initial markup of 0.4 percentage points driven by the diaper/formula and infant
care categories offset by product mix and lower margin on imports of 0.5 percentage points. An increase of 0.2 percentage points in supplier promotional support and purchase allowances also contributed to the improvement. The increase in gross
margin as percentage of sales was also attributable to the overall net sales increase of $215 million in 2005 compared to 2004, which increased gross margin dollars by approximately $80 million.



Toysrus.com



Gross margin as a percentage of net sales for Toysrus.com in 2005 increased by 0.3 percentage points, or $20 million,
compared to 2004. The increase in gross margin as a percentage of net sales was primarily due to a continued shift of business toward higher margin baby products, such as infant bedding, wooden furniture, infant care, and baby accessories, all
posting double-digit sales increases compared to 2004.



33



---

##### Table of Contents

2004 compared to 2003



|                            |  |              |       |               |      |   |      |   |               |  |      |  
|--------------------------- |  | ------------ | ----- | ------------- | ---- | - | ---- | - | ------------- |  | ---- | -
|                            |  | Gross Margin |      
|(In millions)               |  | 2004         |       | % ofnet sales |      |   | 2003 |   | % ofnet sales | 
|Toys R Us  U.S.          |  | $            | 1,771 |               | 29.0 | % |      | $ | 1,918         |  | 30.3 | %
|Toys R Us  International |  |              | 1,006 |               | 36.7 | % |      |   | 869           |  | 35.2 | %
|Babies R Us               |  |              | 706   |               | 37.9 | % |      |   | 654           |  | 37.6 | %
|Toysrus.com                 |  |              | 108   |               | 29.5 | % |      |   | 102           |  | 27.5 | %
|Kids R Us(1)              |  |              | 3     |               | 10.7 | % |      |   | 131           |  | 31.6 | %
|                            |  |              |       |               |      |   |      |   |               |  |      |  
|Total gross margin          |  | $            | 3,594 |               | 32.4 | % |      | $ | 3,674         |  | 32.5 | %
|                            |  |              |       |               |      |   |      |   |               |  |      |  

---

|(1) | Reflects the effect of our decision to close all of our freestanding Kids R Us stores, as previously announced on November 17, 2003.
|--- | --------------------------------------------------------------------------------------------------------------------------------------



Consolidated gross margin, as a percentage of
net sales, decreased by 0.1 percentage points to 32.4% during 2004, and included the unfavorable impact of $157 million in inventory markdowns recorded in 2004 primarily to liquidate selected older toy store inventory and therefore enhance store
productivity and supply chain efficiency. The markdowns were also intended to accelerate inventory turnover and generate additional cash flow. These markdowns affected our Toys R Us  U.S., International and Kids R Us
divisions. Excluding the unfavorable impact of these inventory markdowns, consolidated gross margin was 33.8% for 2004.



Consolidated gross margin for 2003 included the unfavorable impact of the initial implementation of the provisions of EITF 03-10 and EITF 02-16 of $74
million. In addition, consolidated gross margin for 2003 included store closing inventory markdowns of $49 million related to the closing of the Kids R Us and Imaginarium freestanding stores.



Excluding the impact of inventory markdowns in 2004 and 2003, as well as the
initial implementation impact of EITF 03-10 and EITF 02-16 in 2003, consolidated gross margin, as a percentage of net sales, increased by 0.3 percentage points to 33.8% for 2004. The increases in gross margin of 0.3 percentage points in 2004
reflected the impact of a favorable shift in the sales mix, driven in part by sales increases in higher margin exclusive and licensed product lines.



Toys R Us  U.S.



Gross margin as a percentage of net sales for the Toys R Us  U.S. division was 29.0% for 2004 compared to 30.3% for 2003. Gross margin
for 2004 included a special $132 million unfavorable charge related to a 2004 initiative to liquidate selected older store inventory. The decline in gross margin for 2004 was attributable to the impact of this initiative. This initial change
represented an unfavorable impact of 2.2 percentage points for 2004. Excluding the unfavorable impact of this initiative, gross margin increased from 30.3% in 2003 to 31.2% in 2004.



The 2003 gross margin of 30.3% for the Toys R Us  U.S. division included an unfavorable impact of $53
million due to the initial implementation of the provisions of EITF 03-10 and EITF 02-16. The implementation of these provisions adversely affected gross margin for 2003 by 0.9 percentage points. Excluding the effect of inventory markdowns in 2004
and the effect of the implementation of EITF 03-10 and EITF 02-16 in 2003, gross margin for the Toys R Us division for 2004 remained in line with 2003 at 31.2%.



Toys R Us  International



The International division reported an increase in gross margin of 1.5 percentage points to 36.7% for 2004 up from 35.2% for 2003. Gross margin for
2004 included inventory markdowns of $15 million, which adversely affected gross margin by 0.6 percentage points. Excluding the effect of inventory markdowns, gross margin was 37.3% for 2004.



34



---

##### Table of Contents

Gross margin for 2003 for the International division included the implementation effects of EITF 03-10
and EITF 02-16. Implementation of these provisions adversely affected gross margin for 2003 by 0.6 percentage points. Excluding the effect of inventory markdowns in 2004 and the effect of implementation of EITF 03-10 and EITF 02-16 in 2003, gross
margin for the International division increased by 1.5 percentage points in 2004. These increases reflected the effects of favorable shifts in sales mix offset by a highly promotional and competitive environment in most of our foreign markets.



Babies R Us



Babies R Us reported a 0.3 percentage point increase in gross
margin to 37.9% of net sales for 2004. Gross margin for 2003 for the Babies R Us division included the unfavorable impact of the initial implementation of the provisions of EITF 03-10 and EITF 02-16 of $6 million. The implementation of
these provisions adversely affected gross margin for 2003 by 0.4 percentage points.



Toysrus.com



Toysrus.com reported an increase
of 2.0 percentage points in gross margin as a percentage of net sales to 29.5% compared to 2003. The inventory markdowns and the implementation of EITF 03-10 and EITF 02-16 did not affect gross margin at Toysrus.com. The increase in gross margin for
Toysrus.com in 2004 reflected a favorable shift of business from lower margin video game products to higher margin baby and toy products, as well as lower markdowns due to improved inventory management.



Selling, General and Administrative Expenses



The following are the types of costs included in SG&A expenses:



| |  |  | Store payroll and related payroll benefits;
| | - |  | -------------------------------------------



| |  |  | Rent and other store operating expenses;
| | - |  | ----------------------------------------



| |  |  | Advertising expenses;
| | - |  | ---------------------



| |  |  | Costs associated with operating our distribution network that primarily relate to moving merchandise from distribution centers to stores; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other corporate-related expenses.
| | - |  | ---------------------------------



2005 compared to 2004



|                         |  |                                              |       |                |      |   |      |   |                |  |      |  
|------------------------ |  | -------------------------------------------- | ----- | -------------- | ---- | - | ---- | - | -------------- |  | ---- | -
|                         |  | Selling, General and Administrative Expenses |      
|(In millions)            |  | 2005                                         |       | % of net sales |      |   | 2004 |   | % of net sales | 
|Toys R Us Consolidated |  | $                                            | 2,899 |                | 25.7 | % |      | $ | 2,932          |  | 26.4 | %



Consolidated SG&A
expenses, as a percentage of net sales, decreased by 0.7 percentage points, or $33 million, for 2005 compared to 2004. The decrease in SG&A expenses, as a percentage of net sales compared to 2004, was partially due to the decrease in the Toys
R Us  U.S. divisions SG&A expenses, including savings in advertising, payroll expenses and overhead charges. Payroll savings were primarily driven by lower hourly payroll and related payroll taxes as a result of lower
sales, lower medical costs and a lower bonus payout. These savings were partially offset by increases in, higher facility maintenance costs, higher utility costs and higher property taxes as well as the Babies R Us divisions higher
distribution center and store support center costs primarily due to new store growth and to support higher store for store sales. Fixed expenses were leveraged by large sales increases in the Toysrus.com division, which resulted in a decrease in
SG&A as a percentage of sales.



35



---

##### Table of Contents

2004 compared to 2003



|                         |  |                                              |       |                |      |   |      |   |                |  |      |  
|------------------------ |  | -------------------------------------------- | ----- | -------------- | ---- | - | ---- | - | -------------- |  | ---- | -
|                         |  | Selling, General and Administrative Expenses |      
|(In millions)            |  | 2004                                         |       | % of net sales |      |   | 2003 |   | % of net sales | 
|Toys R Us Consolidated |  | $                                            | 2,932 |                | 26.4 | % |      | $ | 3,026          |  | 26.7 | %



Consolidated SG&A
expense as a percentage of net sales for 2004 decreased by 0.3 percentage points compared to 2003. The decrease for 2004 reflected a $68 million reduction in payroll and related benefits as a result of our decision to close the Kids R Us
division. In addition, the decrease reflected net proceeds from a settlement with MasterCard and Visa of $20 million in 2004. In addition, we recorded a $14 million gain for the sale of real estate of our former toy store in Santa Monica, California
in 2004. These savings were offset by additional expenditures that we incurred during 2004 related to our strategic review initiative and Sarbanes-Oxley compliance totaling $29 million. Consolidated SG&A for 2004 included adjustments related to
straight-line rent expense of $2 million.



Transaction and related costs



We recorded expenses of $410 million in 2005 which
reflected $148 million of expenses to execute the Merger Transaction, $222 million of stock compensation costs associated with the Merger Transaction related to stock options and restricted stock as well as $40 million of severance, bonuses and
related payroll taxes.



Contract settlement fees and other



Contract settlement fees and other was $22 million
for the fifty-two weeks ended January 28, 2006. This amount resulted from the loss on early extinguishment of debt of $7 million related to the purchase of the notes associated with our equity security units and a contract settlement fee of $15
million related to the early termination of our synthetic lease of our Global Store Support Center in Wayne, New Jersey.



Depreciation and Amortization



2005 compared to 2004



|                         |  |                               |     |                |     |   |      |   |                |  |     |  
|------------------------ |  | ----------------------------- | --- | -------------- | --- | - | ---- | - | -------------- |  | --- | -
|                         |  | Depreciation and Amortization |    
|(In millions)            |  | 2005                          |     | % of net sales |     |   | 2004 |   | % of net sales | 
|Toys R Us Consolidated |  | $                             | 400 |                | 3.5 | % |      | $ | 354            |  | 3.2 | %



Depreciation and
amortization was $400 million in 2005 versus $354 million in 2004. Depreciation for 2005 included $22 million in accelerated depreciation related to our announced Toys R Us  U.S. store closings as detailed in Note 5 to the
Consolidated Financial Statements, entitled RESTRUCTURING AND OTHER CHARGES. The increase in depreciation and amortization is also attributed to an increase of $16 million in capital expenditures from $269 million in 2004 to $285 million
in 2005.



2004 compared to 2003



|                         |  |                               |     |                |     |   |      |   |                |  |     |  
|------------------------ |  | ----------------------------- | --- | -------------- | --- | - | ---- | - | -------------- |  | --- | -
|                         |  | Depreciation and Amortization |    
|(In millions)            |  | 2004                          |     | % of net sales |     |   | 2003 |   | % of net sales | 
|Toys R Us Consolidated |  | $                             | 354 |                | 3.2 | % |      | $ | 368            |  | 3.3 | %



Depreciation and
amortization was $354 million in 2004 versus $368 million in 2003. Depreciation for both 2004 and 2003 included the effect of shorter depreciation or amortization periods for leasehold improvements, which increased expenses by $21 million and $20
million, respectively. Depreciation for 2004 also included the effect of the sale of the Kids R Us real estate during 2004 which decreased depreciation by approximately $15



36



---

##### Table of Contents

million. Depreciation and amortization for 2003 also included $24 million of depreciation recorded during the fourth quarter of 2003 that was accelerated
through the closing periods for the freestanding Kids R Us and Imaginarium stores.



Interest Expense



2005 compared to 2004



|                         |  |                  |     |                |     |   |      |   |                |  |     |  
|------------------------ |  | ---------------- | --- | -------------- | --- | - | ---- | - | -------------- |  | --- | -
|                         |  | Interest Expense |    
|(In millions)            |  | 2005             |     | % of net sales |     |   | 2004 |   | % of net sales | 
|Toys R Us Consolidated |  | $                | 394 |                | 3.5 | % |      | $ | 130            |  | 1.2 | %



Interest expense, as a
percentage of net sales, increased by 2.3 percentage points, or $264 million, for 2005 compared to 2004. This increase was primarily due to the substantial increased borrowings as a result of the Merger Transaction as well as increased short-term
interest rates on our floating rate debt. In addition, interest expense for 2005 included $90 million of deferred financing cost amortization incurred in connection with borrowings related to the Merger Transaction. As a result of the substantial
borrowings we entered into as a part of the Merger Transaction, we anticipate that interest expense will remain high in the foreseeable future.



2004 compared to 2003



|                         |  |                  |     |                |     |   |      |   |                |  |     |  
|------------------------ |  | ---------------- | --- | -------------- | --- | - | ---- | - | -------------- |  | --- | -
|                         |  | Interest Expense |    
|(In millions)            |  | 2004             |     | % of net sales |     |   | 2003 |   | % of net sales | 
|Toys R Us Consolidated |  | $                | 130 |                | 1.2 | % |      | $ | 142            |  | 1.3 | %



Interest expense, as a
percentage of net sales, decreased by 0.1 percentage points, or $12 million, for 2004 compared to 2003. The $12 million decrease in 2004 was comprised of a $42 million reduction in interest expense as a result of long-term debt principal repayments
offset by an $18 million increase in interest expense related to the annualizing of long-term debt issued during 2003, and a $12 million increase due to rising short-term interest rates.



Interest Income



2005 compared to 2004



|                         |  |                 |    |                |     |   |      |   |                |  |     |  
|------------------------ |  | --------------- | -- | -------------- | --- | - | ---- | - | -------------- |  | --- | -
|                         |  | Interest Income |   
|(In millions)            |  | 2005            |    | % of net sales |     |   | 2004 |   | % of net sales | 
|Toys R Us Consolidated |  | $               | 31 |                | 0.3 | % |      | $ | 19             |  | 0.2 | %



Interest income, as a
percentage of net sales, increased by 0.1 percentage points, or $12 million for 2005 compared to 2004. This increase was a result of higher interest rates on our investments partially offset by decreased average cash balances.



2004 compared to 2003



|                         |  |                 |    |                |     |   |      |   |                |  |     |  
|------------------------ |  | --------------- | -- | -------------- | --- | - | ---- | - | -------------- |  | --- | -
|                         |  | Interest Income |   
|(In millions)            |  | 2004            |    | % of net sales |     |   | 2003 |   | % of net sales | 
|Toys R Us Consolidated |  | $               | 19 |                | 0.2 | % |      | $ | 18             |  | 0.2 | %



Interest income, as a
percentage of net sales remained flat for 2004 compared to 2003. While we experienced a decrease in our average cash balances, it was offset by higher interest rates on our investments.



37



---

##### Table of Contents

Income Taxes



2005 compared to 2004



During 2005 and 2004, the effective tax rates were (24.0)% and (30.4)%, respectively. The primary reason for the change in the 2005 effective tax rate was
due to the reversal of $200 million of tax reserves in 2004, as further described in Note 20 to the Consolidated Financial Statements entitled, INCOME TAXES.



2004 compared to 2003



During 2004 and 2003, the effective tax rates were (30.4)% and 32.0%, respectively. Our effective tax rate in 2004 reflects the tax benefit of a reversal
of previously accrued income taxes of $200 million based on the settlement of an IRS audit, and a $54 million tax charge on the repatriation of previously indefinitely reinvested foreign earnings.



Foreign Currency Translation



Foreign currency translation had an unfavorable impact on our consolidated
and international operating earnings for 2005 of $16 million, and a favorable impact on our consolidated and International operating earnings for 2004 and 2003 of $17 million and $20 million, respectively. The 2005 impact resulted in a decrease in
operating earnings for the International division of 7%. Conversely, for 2004 and 2003, operating earnings of the international division benefited, by 10% and 13% respectively. The unfavorable impact on consolidated net earnings for 2005 was 5%. For
2004 and 2003, the favorable impact on consolidated net earnings was 8% and 5%, respectively.



Other



Inflation
did not have a significant impact on our consolidated net earnings in 2005, 2004 or 2003.



RESTRUCTURING AND OTHER CHARGES



On January 5, 2006, our Board of Directors approved the closing of 87 Toys R Us stores in the United States. As of January 28, 2006, we closed three of these stores. All of the remaining 84
stores were closed by April 2, 2006. Twelve of these stores will be converted into Babies R Us stores, resulting in the permanent closure of 75 stores. The decision to take this action resulted from a comprehensive review and
evaluation of our U.S. stores over the last several months of 2005. We retained Gordon Brothers Retail Partners, LLC to assist us in connection with the orderly sale of the inventory in these stores.



In connection with the closing and conversion of these stores, we recorded
$94 million of costs and charges during 2005. We estimate an additional $55 million of charges will be recorded in the first quarter of 2006. The $94 million of costs and charges include $41 million of inventory markdowns and liquidator fees that
were recorded in cost of sales and $22 million of depreciation that was accelerated through the closing periods of the stores. The remaining $31 million of costs and charges are included in restructuring and other charges in the Consolidated
Statement of Operations, and consist of $22 million relating to asset impairments, $1 million relating to lease commitments, and $8 million relating to severance costs. As a result of the store closings, approximately 3,000 employee positions have
been eliminated.



On August 11, 2004, we announced our
intention to restructure our Global Store Support Center operations in Wayne, New Jersey. As a result, we recorded termination costs of $14 million associated with this action in the second quarter of 2004 and additional net costs of $7 million in
the second half of 2004. Of these total charges, $13 million were recorded in restructuring and other charges related to severance and lease commitments, and charges of $8 million were recorded in selling, general and administrative expenses,
comprised of $2 million for payroll-related costs and $6 million for stock option compensation charges resulting



38



---

##### Table of Contents

from modifications to stock option agreements for the severed executives. As of January 28, 2006, $1 million of reserves for termination costs remain to
complete this initiative.



On November 17, 2003, we
announced our decision to close all 146 of the remaining freestanding Kids R Us stores and all 36 of the freestanding Imaginarium stores, as well as three distribution centers that support these stores due to deterioration in their
financial performance. On March 2, 2004, we entered into an agreement with Office Depot, Inc. (Office Depot) under which Office Depot agreed to acquire 124 of the former Kids R Us stores for $197 million in cash, before
commissions and fees, plus the assumption of lease payments and other obligations. Twenty-four properties were subsequently excluded from the agreement with Office Depot and these properties are being marketed for disposition or have been disposed
of to date. As of January 28, 2006, all of the free standing Kids R Us and Imaginarium stores were closed. During 2005, we recorded a loss of $1 million on the sale of property and $2 million of vacancy-related costs. We expect to
record additional charges for the accretion of interest related to vacancy costs for closed facilities until their disposition. Charges in connection with these initiatives may be subject to revision for changes in estimates.



In 2001, we recorded net charges of $184 million to close a number of stores,
to eliminate a number of staff positions, and to consolidate five store support center facilities into our Global Store Support Center facility in Wayne, New Jersey. During 2005, we incurred additional charges of $1 million related to store closings
and utilized $13 million of reserves. This reduced our remaining reserves from $63 million at January 29, 2005 to $51 million at January 28, 2006.



We had $22 million of reserves remaining at January 28, 2006, from restructuring charges previously recorded in 1998 and 1995, primarily for
long-term lease commitments, that will be utilized in 2006 and thereafter. During 2005, we recorded a net reversal of $1 million resulting from adjustments to lease shortfall reserves.



Refer to Note 5 to the Consolidated Financial Statements entitled RESTRUCTURING AND OTHER CHARGES for further
details.



LIQUIDITY AND CAPITAL
RESOURCES



We fund inventory expenditures during
normal and peak periods through cash flows from operating activities, available cash, and our revolving credit facilities. Our working capital needs follow a seasonal pattern, peaking in the third quarter of the year when inventory is received for
the holiday selling season. Our largest source of operating cash flows is cash collections from our customers. In general, our primary uses of cash are financing construction of new stores, remodeling existing stores, debt servicing, completing
restructuring initiatives and providing for working capital, which principally represents the purchase of inventory.



We have been able to meet our cash needs principally by using cash on hand, cash flows from operations, our variable rate revolving credit facilities and
the multicurrency revolving facilities.



Additionally, we have
lines of credit with various banks to meet certain of the short-term financing needs of our foreign subsidiaries. At January 28, 2006, we had an unused amount of $2 billion under our secured revolving credit facility and a total of $343 million
of unused amounts under our multi-currency revolving credit facilities (95 million British Pounds and 145 million Euro). As a result of our new borrowing arrangements following the Merger Transaction, effective July 21, 2005, we cancelled
our previous unsecured $685 million credit facility.



We
believe that cash generated from operations, along with our existing cash and revolving credit facilities, will be sufficient to fund our expected cash flow requirements, and planned capital expenditures for at least the next 12 months. In addition,
we will consider additional sources of financing to fund our long-term growth.



39



---

##### Table of Contents

|                                                    |  |      |        |   |      |   |      |      |  |   |      |  
|--------------------------------------------------- |  | ---- | ------ | - | ---- | - | ---- | ---- |  | - | ---- | -
|(In millions)                                       |  | 2005 |        |   | 2004 |   |      | 2003 | 
|Toys R Us Consolidated                            |  |      |        |   |      |   |      |      |  |   |      |  
|Net cash provided by operating activities           |  | $    | 671    |   |      | $ | 748  |      |  | $ | 797  |  
|Net cash provided by (used in) investing activities |  |      | 573    |   |      |   | (477 | )    |  |   | (774 | )
|Net cash (used in) provided by financing activities |  |      | (1,488 | ) |      |   | (476 | )    |  |   | 422  |  
|Effect of exchange rate fluctuations on cash        |  |      | (7     | ) |      |   | 25   |      |  |   | (40  | )
|                                                    |  |      |        |   |      |   |      |      |  |   |      |  
|Net (decrease) increase in cash and equivalents     |  | $    | (251   | ) |      | $ | (180 | )    |  | $ | 405  |  
|                                                    |  |      |        |   |      |   |      |      |  |   |      |  
|Net cash provided by operating activities           |  | $    | 671    |   |      | $ | 748  |      |  | $ | 797  |  
|Less: Capital expenditures                          |  |      | (285   | ) |      |   | (269 | )    |  |   | (262 | )
|                                                    |  |      |        |   |      |   |      |      |  |   |      |  
|Free cash flow                                      |  | $    | 386    |   |      | $ | 479  |      |  | $ | 535  |  
|                                                    |  |      |        |   |      |   |      |      |  |   |      |  



Free cash flow is a
non-GAAP measure. We believe free cash flow is an important metric, as it represents a measure of how profitable a company is on a cash basis after the deduction of capital expenses, as most retail companies require regular capital expenditures to
build and maintain stores and purchase new equipment to keep the business growing. We use this metric internally as we believe our sustained ability to increase free cash flow is an important driver of value creation.



Cash flows from operating activities



|                                                                             |  |      |      |   |      |   |     |      |  |   |    
|---------------------------------------------------------------------------- |  | ---- | ---- | - | ---- | - | --- | ---- |  | - | ---
|(In millions)                                                                |  | 2005 |      |   | 2004 |   |     | 2003
|Net (loss) earnings                                                          |  | $    | (384 | ) |      | $ | 252 |      |  | $ | 63 
|Adjustments to reconcile net earnings to net cash from operating activities: |  |      |      |   |      |   |     |      |  |   |    
|Depreciation and amortization                                                |  |      | 400  |   |      |   | 354 |      |  |   | 368
|Other non-cash reconciling adjustments                                       |  |      | 332  |   |      |   | (33 | )    |  |   | 83 
|Decrease in merchandise inventories                                          |  |      | 387  |   |      |   | 221 |      |  |   | 133
|Other changes in operating assets and liabilities                            |  |      | (64  | ) |      |   | (46 | )    |  |   | 150
|                                                                             |  |      |      |   |      |   |     |      |  |   |    
|Net cash provided by operating activities                                    |  | $    | 671  |   |      | $ | 748 |      |  | $ | 797
|                                                                             |  |      |      |   |      |   |     |      |  |   |    



Net cash provided by
operating activities for 2005 was $671 million, a decrease of $77 million compared to 2004, due primarily to the increased net loss as a result of transaction costs related to the Merger, increased interest payments on new borrowings we incurred in
connection with the Merger, decline in the income tax benefit, and losses on early extinguishment of debt and contract settlement fees.



Net cash provided by operating activities for 2004 was $748 million and included the favorable impact of an increase in year on year earnings, reduced
inventory levels resulting from continued inventory management improvement, and the reduction in cash invested in prepaid and other operating assets driven primarily by a reduction in the over-funding of the Companys supplemental executive
retirement program assets of $35 million. These benefits were offset by non-cash income related to the reversal of approximately $200 million in income tax reserves related to settlement of certain IRS audits.



Net cash provided by operating activities for 2003 reflected an increase of
$222 million resulting from favorable variances for inventory, accounts receivable and accounts payable brought about by improved inventory and cash flow management and the effect of inventory liquidation at our Kids R Us stores.
Inventories at Kids R Us decreased by $83 million to $4 million during 2003, and were liquidated as the remaining freestanding stores closed during the first half of 2004. In addition, cash flow from operating activities for 2003
reflected the effect of the non-cash portion of restructuring and other charges of $63 million for the year.



40



---

##### Table of Contents

Cash flows from investing activities



|                                                    |  |      |      |   |      |   |      |      |  |   |      |  
|--------------------------------------------------- |  | ---- | ---- | - | ---- | - | ---- | ---- |  | - | ---- | -
|(In millions)                                       |  | 2005 |      |   | 2004 |   |      | 2003 | 
|Capital expenditures                                |  | $    | (285 | ) |      | $ | (269 | )    |  | $ | (262 | )
|Sale (purchase) of short-term investments and other |  |      | 953  |   |      |   | (382 | )    |  |   | (572 | )
|Purchase of SB Toys, Inc.                           |  |      |     |   |      |   | (42  | )    |  |   |     |  
|(Increase) decrease in restricted cash              |  |      | (107 | ) |      |   |     |      |  |   | 60   |  
|Proceeds from sale of fixed assets                  |  |      | 12   |   |      |   | 216  |      |  |   |     |  
|                                                    |  |      |      |   |      |   |      |      |  |   |      |  
|Net cash provided by (used in) investing activities |  | $    | 573  |   |      | $ | (477 | )    |  | $ | (774 | )
|                                                    |  |      |      |   |      |   |      |      |  |   |      |  



Net cash provided by
investing activities was $573 million for 2005. The increase was primarily due to proceeds from the sale of $953 million of our short-term investments. This increase was partially offset by the $16 million increase in capital expenditures in 2005,
as well as an increase of $107 million in restricted cash which serves as collateral for certain property financings we entered into during 2005. Capital expenditures in 2005 included the cost related to the opening of 13 new Babies R Us
stores in the United States, 10 new wholly-owned International toy stores, as well as a $112 million payment to purchase the Wayne Global Store Support Center, which was previously leased.



Cash flows used in investing activities for 2004 decreased by $297 million.
The decrease was driven by the receipt of net proceeds from the sale of Kids R Us assets of $157 million, the net proceeds from the sale of our store in Santa Monica, California of $24 million, $15 million related to the sale of one of
our former Store Support Center locations and an additional $20 million related to the sale of other fixed assets. In addition, our investment in short term and other securities decreased by $190 million versus 2003. These decreases were partially
offset by $42 million related to the acquisition of SB Toys, Inc., previously a minority shareholder in Toysrus.com. Capital expenditures of $269 million for the opening of 19 new Babies R Us stores and one new toy store in the United
States, seven new wholly-owned international toy stores, as well as on-going maintenance and improvement capital expenditures, were in line with 2003.



Cash flows used in investing activities for 2003 increased by $379 million. This increase was due to higher investments in short term and other securities
of $572 million. Capital expenditures of $262 million for the opening of 16 new Babies R Us stores, six new wholly-owned international toy stores, information technology projects, and on-going maintenance and improvement capital
expenditures were $133 million lower as compared to 2002. This decrease was due to the completion of the Mission Possible formatting during 2002.



In addition, our capital expenditures in each of the preceding three years included costs to improve and enhance our information technology systems.



During 2006, we plan to continue to expand our Babies
R Us store base in the United States and our Toys R Us store base abroad. However, we can provide no assurance that this expansion will occur.



Cash flows from financing activities



|                                                    |  |      |        |   |      |   |      |      |  |   |      |  
|--------------------------------------------------- |  | ---- | ------ | - | ---- | - | ---- | ---- |  | - | ---- | -
|(In millions)                                       |  | 2005 |        |   | 2004 |   |      | 2003 | 
|Short-term and long-term borrowings                 |  | $    | 7,329  |   |      | $ |     |      |  | $ | 792  |  
|Short-term and long-term repayments                 |  |      | (3,700 | ) |      |   | (503 | )    |  |   | (370 | )
|Repurchase of common stock                          |  |      | (5,891 | ) |      |   |     |      |  |   |     |  
|Repurchase of stock options and restricted stock    |  |      | (227   | ) |      |   |     |      |  |   |     |  
|Capital contributed by affiliate                    |  |      | 1,279  |   |      |   |     |      |  |   |     |  
|Other financing activities, net                     |  |      | (278   | ) |      |   | 27   |      |  |   |     |  
|                                                    |  |      |        |   |      |   |      |      |  |   |      |  
|Net cash (used in) provided by financing activities |  | $    | (1,488 | ) |      | $ | (476 | )    |  | $ | 422  |  
|                                                    |  |      |        |   |      |   |      |      |  |   |      |  



41



---

##### Table of Contents

Net cash used in financing activities was $1,488 million for 2005 reflecting the proceeds from our
long-term debt borrowings of $7,004 million, our short-term debt borrowings of $325 million, capital contributions by our affiliates of $1,279 million, total proceeds of $107 million related to the issuance of common stock and the exercise of stock
options. These cash inflows were offset by the repurchase of common stock under the Merger Transaction of $5,891 million, debt repayments of $3,700 million, repurchase of options and restricted stock of $227 million, repurchase of equity security
units and warrants of $130 million, and capitalized debt issuance costs of $255 million.



Net cash flow used in financing activities in 2004 included the payment of $466 million to retire our 500 million Euro-denominated bonds.



Net cash flow from financing activities in 2003 included the net proceeds of $792 million from notes issued under a
shelf registration statement filed with the Securities and Exchange Commission. Long-term debt repayments in 2003 included $342 million to retire our 475 million Swiss Franc note that matured on January 28, 2004.



As part of the Merger Transaction, during 2005, we made the following
significant changes to our debt structure:



| |  |  | $1.0 Billion European Facilities Agreement and £95 Million and 145 Million Multi-Currency Revolving Credit Facilities.On July 21, 2005, Toys
R Us (UK) Limited, our indirect wholly-owned subsidiary, entered into a senior facilities agreement with a syndicate of financial institutions. Under the agreement, a $1.0 billion bridge facility and multi-currency revolving credit
facilities in an amount of up to £95 million and 145 million, respectively, were made available to Toys R Us (UK) Limited and other European affiliates of Toys R Us (UK) Limited. The facilities are, to the extent
legally possible, guaranteed by Toys R Us (UK) Limiteds immediate holding company, Toys R Us Europe, LLC, and their respective material subsidiaries, and secured by a lien over assets of the borrowers and guarantors
under the facilities. The $1.0 billion bridge facility had a scheduled maturity of July 21, 2006. The revolving credit facilities have a scheduled maturity of July 21, 2010. If the borrowings outstanding under the bridge facility were to
exceed $857 million at the maturity date, $282 million could have been converted into a 51/2year senior facility, and $575 million could have been converted into a six-year senior facility. Any remaining
borrowings in excess of $857 million would have been due upon maturity. The bridge facility has an annual interest rate of LIBOR plus 1.50% and/or EURIBOR plus 1.50%. As of January 28, 2006, we had borrowed the full amount of $1.0 billion on
the bridge facility. Following the end of fiscal 2005, on February 9, 2006, we repaid all of the outstanding borrowings under the bridge facility using property financing as well as available funds. We classified $122 million of the bridge
facility as current portion of long-term debt, as this amount was paid by using the available funds, and classified $886 million as long-term debt, as this amount was paid from the funds received from our property financing. Refer to Note 28 to the
Consolidated Financial Statements, entitled SUBSEQUENT EVENTS for details on our new long-term financing arrangements. During 2005, we entered into various swap agreements to hedge our exposure related to these facilities. Refer to Note
13 to the Consolidated Financial Statements, entitled DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES. The multi-currency revolving credit facilities carry an annual interest rate of LIBOR plus 1.50% and/or EURIBOR plus 1.50%. We had no
borrowings under the revolving credit facilities as of January 28, 2006.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The bridge facility and multi-currency revolving credit facilities agreement contains covenants, including, among other things, covenants that restrict
the ability of Toys R Us (UK) Limited, Toys R Us Europe, LLC, and their respective subsidiaries to incur certain additional indebtedness, create or permit liens on assets, or engage in mergers or consolidations. In addition,
for so long as the $1.0 billion bridge facility remained outstanding, Toys R Us Europe, LLC was required to comply with certain financial covenants, including requirements to maintain a ratio of consolidated earnings before interest,
taxes, depreciation, and amortization (EBITDA) to net interest payable of not less than 2.0:1.0 and a



42



---

##### Table of Contents

ratio of consolidated total net debt to consolidated EBITDA of no greater than 6.5:1.0. Following repayment of the bridge facility, the minimum ratio of
consolidated EBITDA to net interest payable required under the facility will increase to 4.0:1.0 and the maximum ratio of consolidated total net debt to consolidated EBITDA required under the facility will decrease to 4.0:1.0 for the third
accounting quarter in each fiscal year and 2.75:1.0 for the first, second and fourth accounting quarters. At January 28, 2006, prior to the repayment of the bridge facility, Toys R Us Europe, LLCs ratio of consolidated EBITDA
to net interest payable was 6.4:1.0 and Toys R Us Europe, LLCs ratio of consolidated total net debt to consolidated EBITDA was 4.6:1.0.



| |  |  | $800 Million Secured Real Estate Loans.On July 21, 2005, certain indirect wholly owned subsidiaries entered into mortgage loan agreements totaling $800 million,
carrying annual weighted average interest rates of LIBOR plus 1.30%. Each of these loan agreements has a two-year term and provides for three one-year extensions at the election of the borrower. Direct and indirect interests in certain real property
located in the United States secured the loans. As of January 28, 2006, we had $800 million outstanding under these loan agreements.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The loan agreements contain covenants, including, among other things, covenants that restrict the ability of the borrowers to incur additional
indebtedness, create or permit liens on assets or engage in mergers or consolidations, commingle assets with affiliates, amend organizational documents, and initiate zoning reclassification of any portion of the secured property. In addition, these
covenants restrict certain transfers of, and the creation of liens on, direct or indirect interests in the borrowers except in specified circumstances. The debt is subject to mandatory prepayment as specified in the loan agreements.



| |  |  | $1.3 Billion New Holdco Credit Agreement.On December 9, 2005, TRU 2005 RE Holding Co. I, LLC, our indirect wholly-owned subsidiary, entered into a credit
agreement with a syndicate of financial institutions, pursuant to which we borrowed $1.3 billion. We used a portion of the proceeds to repay approximately $927 million of existing indebtedness under the bridge loan agreement, dated as of
July 21, 2005, described above. The remainder of the proceeds from the transaction, after establishing a restricted cash account of $107 million as collateral, was used to pay expenses in connection with the transaction and to reduce existing
indebtedness under a revolving credit facility. The loan has an interest rate of either 3.00% plus LIBOR or 2.00% plus the higher of (i) 0.50% in excess of the overnight Federal funds rate and (ii) the prime lending rate. Concurrently with
the making of the loan, we entered into an interest rate cap agreement to effectively cap the interest rate on LIBOR at 7.50% for the initial term of the loan. The loan is secured in part by certain cash accounts and contract rights. The initial
maturity date is December 9, 2008. The credit agreement provides for two maturity date extension options to December 8, 2009 and December 7, 2010, respectively. The credit agreement contains covenants, including, among other things,
covenants that restrict the ability of the borrower or the guarantors, which are our indirect wholly-owned subsidiaries Wayne Real Estate Company, LLC, MAP Real Estate, LLC, TRU 2005 RE I, LLC, and TRU 2005 RE II Trust, to create or permit liens on
assets, incur additional indebtedness, modify or terminate the master lease that these companies have with Toys R Us  Delaware, Inc. (Toys-Delaware) or engage in mergers or consolidations. In addition, these covenants
restrict certain transfers of, and the creation of liens on, direct or indirect interests in the borrower and the guarantors. The credit agreement has a three-year term and provides for two one-year extensions at the election of the borrower. This
credit agreement contains certain borrowing base conditions related to the real property assets owned by the guarantors, which, if the assets cease to comply with such conditions, could result in a required repayment of all or a portion of the loan.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $2 Billion Secured Revolving Credit Facility.On July 21, 2005, we, including Toys-Delaware, our direct wholly-owned subsidiary, Toys
R Us (Canada) Ltd / Toys R Us (Canada) Ltee, our indirect wholly-owned subsidiary, and certain other domestic subsidiaries entered into a $2.0 billion five-year secured revolving credit facility, carrying an annual interest
rate of LIBOR plus 1.75%-3.75%, with a syndicate of financial institutions. The credit facility is available for general corporate purposes and the issuance of letters of credit. Borrowings under this credit facility are secured by tangible and
intangible
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



43



---

##### Table of Contents

| | assets, subject to specific exclusions stated in the credit agreement. The credit agreement contains covenants, including, among other things, covenants that
restrict the ability of Toys-Delaware and certain of its subsidiaries to incur certain additional indebtedness, create or permit liens on assets, engage in mergers or consolidations, pay dividends or repurchase capital stock or make other restricted
payments, make loans or advances, engage in transactions with affiliates, or amend material documents. The revolving credit facility also requires that Toys-Delaware maintain a minimum excess availability of $125 million, meaning that the borrowing
base (generally consisting of specified percentages of eligible inventory, credit card receivables and certain real estate less any applicable availability reserves) must exceed the amount of borrowings under the credit facility by a minimum of $125
million. Pricing for the facility is tiered based on levels of excess availability.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



As of January 28, 2006, we had no borrowings under this facility and had $165 million of letters of credit outstanding. On July 21, 2005, we
cancelled our previous unsecured credit facility of $685 million, which had no outstanding balances.



Borrowings under this secured revolving credit facility are made and/or guaranteed by Toys-Delaware and certain of its subsidiaries and are secured by the
tangible and intangible assets (with specified exceptions) of the borrowers, Babiesrus.com, LLC, Toysrus.com, Inc. and certain subsidiaries of Toys-Delaware. The debt is subject to mandatory prepayment provisions as specified in the credit
agreement.



| |  |  | $1.9 Billion Unsecured Bridge Facility.On July 21, 2005, we entered into a bridge loan agreement with a syndicate of financial institutions. Upon consummation of
the Merger Transaction, Toys-Delaware became the borrower under this agreement. The bridge loan agreement originally provided for a one-year term unsecured credit facility of $1.9 billion, carrying an annual interest rate of LIBOR plus 5.25%. Any
outstanding bridge loans on July 21, 2006 (the Conversion Date) will be automatically converted into term loans with a six-year term (Term Loans). On and after the first anniversary of the Conversion Date, lenders
collectively holding at least 51% of the Term Loans may elect to exchange their Term Loans for exchange notes, which will mature on July 21, 2012. On December 9, 2005, we repaid $927 million of the outstanding bridge loan balance in
conjunction with the execution of the $1.3 Billion New Holdco Credit Agreement, details of which appear above. As of January 28, 2006, we had $973 million outstanding under our bridge loan agreement. The borrowings under the bridge loan
agreement are guaranteed by Toys R Us, Inc. (until the bridge loans are converted to term loans on July 21, 2006), certain subsidiaries of Toys-Delaware, and certain other entities. In connection with the principal repayment, a pro-rata
portion of previously capitalized transaction costs in the amount of approximately $32 million was expensed in 2005.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The bridge loan agreement contains covenants, including, among other things, covenants that restrict the ability of Toys-Delaware and certain of its
subsidiaries to incur certain additional indebtedness, create or permit liens on assets, or engage in mergers or consolidations.



We entered into the following additional borrowings subsequent to our year ended January 28, 2006:



| |  |  | On January 23, 2006, Toys R Us Iberia Real Estate, S.L., our indirect wholly-owned subsidiary, entered into a secured loan agreement with a
syndicate of financial institutions. The loan is secured by, among other things, selected Spanish real estate, which has been or will be acquired by the borrower. On February 1, 2006, the loan agreement was drawn down, and pursuant to which we
borrowed 135.1 million. The maturity date for the loan is February 1, 2013. The loan has an interest rate of 1.50% plus mandatory costs plus EURIBOR. We have entered into hedging arrangements whereby we have fixed the interest under the
loan at 4.505% plus mandatory costs per annum. The loan agreement contains covenants, including, among other things, covenants that restrict the ability of the borrower to engage in mergers or consolidations, incur additional indebtedness, or create
or permit liens on assets. The loan also requires the company to maintain an interest coverage ratio of 110%. On January 23, 2006, Toys R Us France Real Estate SAS, our indirect wholly-owned subsidiary, entered into a secured loan
agreement with a syndicate of financial institutions. The loan is secured by, among other things, selected
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



44



---

##### Table of Contents

| | French real estate, which has been or will be acquired by the borrower. On February 1, 2006, the loan agreement was drawn down, and pursuant to which we
borrowed 65.2 million. The maturity date for the loan is February 1, 2013. The loan has an interest rate of 1.50% plus mandatory costs plus EURIBOR. We have entered into hedging arrangements whereby we have effectively fixed the interest
under the loan at 4.505% plus mandatory costs per annum. The loan agreement contains covenants, including, among other things, covenants that restrict the ability of the borrower to engage in mergers or consolidations, incur additional indebtedness,
or create or permit liens on assets. The loan also requires the company to maintain an interest coverage ratio of 110%.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On February 8, 2006, Toys R Us Properties (UK) Limited (Toys Properties), our indirect wholly-owned subsidiary, entered into a credit agreement with
Vanwall Finance PLC as the Issuer and as Senior Lender and The Royal Bank of Scotland PLC as Junior Lender, which included a series of Secured Senior Loans comprising an initial principal amount of approximately £347.0 million and a Junior
Loan comprising an initial principal amount of up to £62.4 million. The Senior Lender and Junior Lender have also agreed to provide an aggregate of approximately £10.8 million in additional loans under specified conditions. The loans are
secured by, among other things, selected UK real estate, which has been or will be acquired by the borrower. The credit agreement contains customary covenants, including, among other things, covenants that restrict the ability of Toys Properties to
incur certain additional indebtedness, create or permit liens on assets, dispose of or acquire further property, vary or terminate the lease agreements, conclude further leases or engage in mergers or consolidations. The credit agreement has a
seven-year term and Toys Properties is required to repay the loans in part in quarterly installments from the first anniversary date. The final maturity date is April 7, 2013. The credit agreement also contains various and customary events of
default with respect to the loans, including, without limitation, the failure to pay interest or principal when the same is due under the credit agreement, cross default provisions, the failure of representations and warranties contained in the
Credit Agreement to be true and certain insolvency events with respect to Toys Properties. The Senior Loan bears interest at an annual rate of mandatory costs plus 4.5575% plus a margin ranging from 0.28% to 1.50% and the Junior Loan bears interest
at an annual rate of mandatory costs plus LIBOR plus a margin of 2.25%. Toys Properties has entered into hedging arrangements in relation to its floating rate exposure under the credit agreement, whereby Toys Properties effectively fixed the
interest under the Junior Loan at 6.8075% plus mandatory costs per annum. The proceeds from the above-described U.K. transaction, together with other available funds, were used to repay all of the outstanding indebtedness under the bridge facility
component of the Senior Facilities Agreement entered into by Toys R Us (UK) Limited on July 21, 2005 and to pay part of the transaction costs. In connection with the financing transaction, we revised our estimated amortization
period of the $1.0 billion European bridge facility deferred transaction costs and, as a result, recorded an additional $27 million in amortization expense in the thirteen-week period ended January 28, 2006.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



45



---

##### Table of Contents

Contractual Obligations and Commitments



Our contractual obligations consist mainly of operating leases related to real estate used in the operation of our business,
and long-term debt. Below are the operating leases and principal amounts due under long-term debt issuances, as well as other obligations:



Contractual Obligations at January 28, 2006



|                                  |  |                        |       |           |   |           |  |                    |       |       |   |       |  |   |       
|--------------------------------- |  | ---------------------- | ----- | --------- | - | --------- |  | ------------------ | ----- | ----- | - | ----- |  | - | ------
|                                  |  | Payments Due By Period
|(In millions)                     |  | 2006                   |       | 2007-2008 |   | 2009-2010 |  | 2011 andthereafter |       | Total
|Operating leases                  |  | $                      | 328   |           | $ | 606       |  | $                  | 536   |       | $ | 1,256 |  | $ | 2,726 
|Less: sub-leases to third parties |  |                        | 25    |           |   | 41        |  |                    | 25    |       |   | 63    |  |   | 154   
|                                  |  |                        |       |           |   |           |  |                    |       |       |   |       |  |   |       
|Net operating lease obligations   |  |                        | 303   |           |   | 565       |  |                    | 511   |       |   | 1,193 |  |   | 2,572 
|Capital lease obligations         |  |                        | 4     |           |   | 6         |  |                    | 1     |       |   | 1     |  |   | 12    
|Interest payments(a)              |  |                        | 392   |           |   | 630       |  |                    | 425   |       |   | 644   |  |   | 2,091 
|Long-term debt                    |  |                        | 403   |           |   | 2,150     |  |                    |      |       |   | 3,359 |  |   | 5,912 
|Purchase obligations(b)           |  |                        | 1,051 |           |   |          |  |                    |      |       |   |      |  |   | 1,051 
|Guarantees(c)                     |  |                        | 6     |           |   | 12        |  |                    | 12    |       |   | 14    |  |   | 44    
|Other(d)                          |  |                        | 130   |           |   | 139       |  |                    | 113   |       |   | 8     |  |   | 390   
|                                  |  |                        |       |           |   |           |  |                    |       |       |   |       |  |   |       
|Total contractual obligations     |  | $                      | 2,289 |           | $ | 3,502     |  | $                  | 1,062 |       | $ | 5,219 |  | $ | 12,072
|                                  |  |                        |       |           |   |           |  |                    |       |       |   |       |  |   |       

---

|(a) | $1.8 billion of debt was subject to fixed interest rates and $4.1 billion of debt was subject to variable interest rates. The interest payments in the table for the $4.1 billion of
variable rate debt were based on the indexed interest rates in effect at January 28, 2006.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | Purchase obligations consist primarily of open purchase orders for merchandise that are not included in our consolidated balance sheet as of January 28, 2006. Certain of these
open purchase orders allow us to cancel the order without recourse.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | We are the guarantor of various loans to Toys R Us  Japan from third parties in Japan. For further details see Note 9 to the Consolidated Financial Statements
entitled INVESTMENT IN TOYS R US  JAPAN.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(d) | Includes minimum royalty obligations, pension obligations, risk management liabilities, and other general obligations.
|--- | ----------------------------------------------------------------------------------------------------------------------



We are in compliance with all covenants associated with the above contractual
obligations. The covenants include, among other things, requirements to provide financial information and public filings and to comply with specified financial ratios. Non-compliance with associated covenants could give rise to accelerated payments,
requirements to provide collateral, or changes in terms contained in the respective agreements.



We currently have a $2 billion secured credit facility from a syndicate of financial institutions. The credit facility is available for general corporate
purposes and the issuance of letters of credit. Borrowings under this credit facility are secured by tangible and intangible assets, subject to specific exclusions. Additionally, we have multi-currency revolving credit facilities in an amount of up
to £95 million and 145 million, which are secured by a lien over certain assets. We had a $685 million unsecured committed revolving credit facility from a syndicate of financial institutions on January 29, 2005, which we terminated
on July 21, 2005. There were no outstanding loan balances under these credit facilities at the end of 2005, 2004 or 2003. Additionally, we have lines of credit with various banks to meet certain of the short-term financing needs of our foreign
subsidiaries.



Credit Ratings



On October 21, 2005, Standard & Poors revised our
corporate credit rating to B-, a two-level downgrade from our previous rating of B+. On October 17, 2005, Moodys revised our corporate credit rating to B2, a



46



---

##### Table of Contents

one-level downgrade from our previous rating of B1. These current ratings are considered non-investment grade. Our current ratings are as follows:



|               |  |          |  |                    
|-------------- |  | -------- |  | -------------------
|               |  | Moodys  |  | Standard and Poors
|Long-term debt |  | B2       |  | B-                 
|Outlook        |  | Negative |  | Stable             



Other credit ratings
for our debt are available; however, we have disclosed only the ratings of the two largest nationally recognized statistical rating organizations.



Our current credit ratings, as well as future rating agency actions, could (1) negatively impact our ability to finance our operations on
satisfactory terms, and (2) have the effect of increasing our financing costs. Our debt instruments do not contain provisions requiring acceleration of payment upon a debt rating downgrade.



In connection with the financing transactions undertaken or planned as a
result of the Merger Transaction, it is possible that the rating agencies will further revise the ratings in respect of our outstanding debt securities. At this time, we are unable to predict the ratings to be so assigned to our outstanding debt by
the rating agencies.



OFF-BALANCE SHEET ARRANGEMENTS



Our Global Store Support Center facility in Wayne, New Jersey was
originally financed under a lease arrangement commonly referred to as a synthetic lease. Under this lease, unrelated third parties arranged by Wachovia Development Corporation, a multi-purpose real estate investment company, funded the
acquisition and construction of the facility. On June 1, 2005, we purchased our Global Store Support Center facility for a purchase price of $128.8 million pursuant to the purchase election option under the lease arrangement.



We guarantee 80% of Toys R Us  Japans three
installment loans from a third party in Japan, totaling 6.5 billion yen ($56 million). See Note 9 to the Consolidated Financial Statements entitled INVESTMENT IN TOYS R US  JAPAN for a further discussion on these
guarantees.



CRITICAL ACCOUNTING POLICIES



Our consolidated financial statements have been prepared in accordance with
accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make certain estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and
the related disclosures of contingent assets and liabilities as of the date of the financial statements and during the applicable periods. We base these estimates on historical experience and on other factors that we believe are reasonable under the
circumstances. Actual results may differ materially from these estimates under different assumptions or conditions and could have a material impact on our consolidated financial statements.



We believe the following are our most critical accounting policies that
include significant judgments and estimates used in the preparation of our consolidated financial statements. We consider an accounting estimate to be critical if it requires assumptions to be made that were uncertain at the time they were made, and
if changes in these estimates could have a material impact on our consolidated financial condition or results of operations:



Merchandise Inventories:



Merchandise inventories for the Toys R Us  U.S. division, other than apparel, are stated at the lower of LIFO (last-in, first-out) cost
or market value, as determined by the retail inventory method and represent approximately 52% of total merchandise inventories. All other merchandise inventories are stated at the lower of FIFO (first-in, first-out) cost or market value as
determined by the retail inventory method.





47



---

##### Table of Contents

We receive various types of merchandise and other types of allowances from our vendors based on
negotiated terms. We use estimates at interim periods to record our provisions for inventory shortage, to adjust certain inventories to a LIFO basis, and to record merchandise allowances from our vendors. These estimates are based on the development
of the cost-to-retail ratios (estimated average markup percentages for product categories), consumer price index data, estimated inventory turnover, and the accounting for retail price adjustments. These estimates are based on available data and are
adjusted to actual amounts at the completion of our physical inventories, finalization of all vendor allowance agreements, and the closing of our books at the end of our fiscal year. In addition, we perform an inventory-aging analysis for
determining obsolete inventory. Our policy to write down inventory to its net realizable value is based on various managements assumptions. Among them is the establishment of criteria to identify and write down obsolete inventory based on the
type and the inventorys receipt date. Inventory is reviewed on an interim basis and adjusted as appropriate to reflect write-downs determined to be necessary.



Factors such as slower inventory turnover due to changes in competitors tactics, consumer preferences, consumer
spending and unseasonable weather patterns, among other factors, could cause excess inventory requiring greater than estimated markdowns to entice consumer purchases, resulting in an unfavorable impact on our consolidated financial statements. Sales
shortfalls due to the above factors could cause reduced purchases from vendors and associated vendor allowances that would also result in an unfavorable impact on our consolidated financial statements.



Excess Facilities and Long-lived Assets Impairment:



Based on an overall analysis of store performance and expected trends,
management periodically evaluates the need to close underperforming stores. Reserves are established at the point of closure for the present value of any remaining operating lease obligations, net of estimated sublease income, and at the
communication date for severance and other exit costs, as prescribed by SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities. Two key assumptions in calculating the reserve include the timeframe expected to
terminate lease agreements and estimation of other related exit costs. If actual timing and potential termination costs differ from our estimates, the resulting reserves could vary from recorded amounts. Reserves are reviewed periodically and
adjusted, when necessary.



We review the carrying value of all
long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable. In accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets, we review for impairment all stores for which undiscounted current cash flows from operations are negative, or the construction costs are significantly in excess of the amount originally expected. Impairment results when the carrying
value of the assets exceeds the undiscounted future cash flows over the life of the lease. Our estimate of undiscounted future cash flows over the lease term is based upon our experience, historical operations of the stores and estimates of future
store profitability and economic conditions. The future estimates of store profitability and economic conditions require estimating such factors as sales growth, employment rates, lease escalations, inflation on operating expenses and the overall
economics of the retail industry for up to 20 years in the future, and are therefore subject to variability and difficult to predict. If a long-lived asset is found to be impaired, the amount recognized for impairment is equal to the difference
between the carrying value and the assets fair value. The fair value is estimated based upon future cash flows (discounted at a rate that approximates our weighted average cost of capital) or other reasonable estimates of fair market value.



Goodwill is evaluated for impairment annually under the
provisions of SFAS No. 142, Goodwill and Other Intangible Assets, which requires us to estimate future cash flows to measure the recoverability of goodwill. Future indicators of impairment for long-lived assets, other than goodwill,
could result in asset impairment charges. In addition, while we have concluded that our goodwill of $359 million as of January 28, 2006 will be fully recoverable in future periods, changes in estimated future cash flows could require us to
record impairment charges on goodwill.



48



---

##### Table of Contents

Self-Insured Liabilities:



We insure a substantial portion of our workers compensation, general liability, auto liability and property insurance
risks through a wholly-owned insurance subsidiary, in addition to third party insurance coverage. Provisions for losses related to self-insured risks are based upon independent actuarially determined estimates. We maintain stop-loss coverage to
limit the exposure related to certain risks. The assumptions underlying the ultimate costs of existing claim losses are subject to a high degree of unpredictability, which can affect the liability recorded for such claims. For example, variability
in inflation rates of health care costs inherent in these claims can affect the amounts realized. Similarly, changes in legal trends and interpretations, as well as a change in the nature and method of how claims are settled can impact ultimate
costs.



Although our estimates of liabilities incurred do not
anticipate significant changes in historical trends for these variables, any changes could have a considerable effect upon future claim costs and currently recorded liabilities and could have a material impact on our consolidated financial
statements.



Derivatives and Hedging Activities:



We enter into derivative financial arrangements to hedge a variety of risk
exposures, including interest rate and currency risks associated with our long-term debt, as well as foreign currency risk relating to import merchandise purchases. We account for these hedges in accordance with SFAS No. 133, Accounting
for Derivative Instruments and Hedging Activities, and we record the fair value of these instruments within our consolidated balance sheet.



Gains and losses from derivative financial instruments are largely offset by gains and losses on the underlying transactions. The ineffective portion of
an instruments change in fair value will be immediately recognized in earnings. Generally, the contract terms of hedge instruments closely mirror those of the item being hedged, providing a high degree of risk reduction and correlation. At
January 28, 2006, we recorded derivative assets of $9 million and derivative liabilities of $2 million.



We intend to continue to meet the conditions for hedge accounting. However, if hedges were not to be highly effective in offsetting cash flows
attributable to the hedged risk, the changes in the fair value of the derivatives used as hedges could have an impact on our consolidated financial statements. Assuming that all derivatives at January 28, 2006 were deemed ineffective, our
consolidated pre-tax earnings would be favorably impacted by $7 million.



Revenue Recognition:



Revenue is recognized for retail sales at the point of sale in the store and for purchases from our website, when the merchandise is shipped and risk of ownership transfers. Discounts provided to customers are accounted for as a reduction
of sales. We record a reserve for estimated product returns in each reporting period based on historical return experience and changes in customer demand.



Income Taxes:



The Companys provision for income taxes is based on a number of factors, including our income, permanent differences, temporary differences,
statutory tax rates and credits, tax reserves, and valuation allowances, by legal entity and jurisdiction. A schedule of the current and deferred provision for income taxes is included in Note 20 to the Consolidated Financial Statements entitled
INCOME TAXES.



The Companys effective tax
rate is determined by dividing the provision for income taxes by our (loss) earnings before income taxes. Our effective tax rate is based on our income, statutory tax rates, valuation allowances, permanent items, and various tax planning
opportunities available to us, by jurisdiction. Significant



49



---

##### Table of Contents

judgment is required in determining our effective tax rate and in evaluating our tax positions. A reconciliation of the effective tax rate to the statutory
35% U.S. federal income tax rate is included in Note 20 to the Consolidated Financial Statements entitled INCOME TAXES.



The Company establishes tax reserves when, despite the belief that our tax return positions are fully supportable, it is probable we may not succeed in
defending our positions. We adjust these reserves, as well as the related interest, based on the latest facts and circumstances, including progress made during the course of a tax audit. U.S. federal, foreign, and state tax authorities regularly
examine the Companys tax returns. While it is often difficult to predict the final outcome of, the timing of, or the tax treatment of, any particular tax position or deduction, we believe that our reserves reflect the probable outcome of known
tax contingencies. The Company maintains its tax reserves in the Income taxes payable account.



Tax law and accounting rules often differ as to the timing and treatment of certain items of income and expense. As a result, the tax rate reflected in our tax return (our current or cash tax rate) is different than
the tax rate reflected in our consolidated financial statements. Some of the differences are permanent, while other differences are temporary as they reverse over time. Temporary differences create deferred tax assets and liabilities. Deferred tax
assets generally represent items that can be used as a tax deduction or credit in a future tax return for which we have already recorded a tax benefit in our current financial statements. An example would be a loss carry forward for federal, foreign
or state tax purposes. We establish valuation allowances for our deferred tax assets when we believe it is more likely than not that the expected future taxable income or tax thereon will not support the use of a deduction or credit. An example
would be a valuation allowance for the tax benefit associated with a loss carryover in a tax jurisdiction that the Company does not expect to generate sufficient taxable income to utilize the loss carryover. Deferred tax liabilities generally
represent items that can be deducted currently on the tax return and will be expensed in our consolidated financial statements in a future year. An example would be accelerated depreciation on fixed assets where the Company has deducted more
depreciation in the tax return that was expensed in the consolidated financial statements. The Company maintains the current and non-current portion of its deferred tax assets in the Prepaid expenses, derivatives and other current assets, and the
Other assets accounts, respectively, and maintains the current and non-current portion of its deferred tax liabilities in the Accrued expenses and other current liabilities, and Deferred income tax accounts, respectively. Schedules showing the major
temporary differences that give rise to the deferred tax assets and deferred tax liabilities are included in Note 20 to the Consolidated Financial Statements entitled INCOME TAXES.



During 2005, management determined that the Company would no longer
permanently reinvest any of its foreign earnings outside the United States. As such, we have established deferred U.S. income tax on the current and cumulative earnings of our foreign subsidiaries.



Stock-Based Compensation



We account for stock options using the intrinsic method in accordance with
the provisions of Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Options Issued to Employees (APB 25) and its related interpretations. We typically issue options with exercise prices
equal to the market price of the stock at the date of grant and therefore do not recognize stock compensation expense for these grants. However, certain post-merger grants whose defined vesting schedules were considered to be not substantive or
which were considered as replacement awards for cancelled grants have been accounted for as variable awards. In addition, for awards where a contingent event giving rise to a put right on options is within the control of the employee, the related
options are accounted for as a variable liability award. Compensation costs on awards requiring variable plan accounting are estimated and recorded each period until the measurement date. We recognized stock-based compensation expense of $222
million in connection with the Merger and recapitalization. Refer to Note 12 to the Consolidated Financial Statements entitled STOCK-BASED COMPENSATION for further details.



50



---

##### Table of Contents

Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for
Stock-Based Compensation (SFAS 123), as amended by SFAS No. 148, Accounting for Stock-based Compensation  Transition and Disclosure an Amendment of FASB Statement No. 123 requires the disclosure of pro
forma net income determined as if we had adopted the fair value method. Under SFAS 123, the estimated fair value of stock options is calculated through the use of option pricing models and is amortized to expense over the options vesting
period. These models require subjective assumptions, including expected life, which affect the calculated values.



RECENT ACCOUNTING PRONOUNCEMENTS



Refer to Note 27 to the Consolidated Financial Statements entitled RECENT ACCOUNTING PRONOUNCEMENTS for a discussion of recent accounting
pronouncements and their impact on our consolidated financial statements.



|ITEM 7a. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-------- | ----------------------------------------------------------



We are exposed to market risk from potential changes in interest rates and foreign exchange rates. The countries in which we own assets and operate stores
are politically stable, and we regularly evaluate these risks and have taken the following measures to mitigate these risks: our foreign exchange risk management objectives are to stabilize cash flow from the effects of foreign currency
fluctuations; we do not participate in speculative hedges; and we will, whenever practical, offset local investments in foreign currencies with liabilities denominated in the same currencies. We also enter into derivative financial instruments to
hedge a variety of risk exposures including interest rate and currency risks.



Our foreign currency exposure is primarily concentrated in the United Kingdom and Continental Europe, Canada, Australia and Japan. We face currency exposures that arise from translating the results of our worldwide
operations into U.S. dollars from exchange rates that have fluctuated from the beginning of the period. We also face transactional currency exposures relating to merchandise that we purchase in foreign currencies. We enter into forward exchange
contracts to minimize and manage the currency risks associated with these transactions. The counter-parties to these contracts are highly rated financial institutions and we do not have significant exposure to any single counter-party. Gains or
losses on these derivative instruments are largely offset by the gains or losses on the underlying hedged transactions. For foreign currency derivative instruments, market risk is determined by calculating the impact on fair value of an assumed
one-time change in foreign exchange rates relative to the U.S. dollar. Fair values were estimated based on market prices, where available, or dealer quotes. With respect to derivative instruments outstanding at January 28, 2006, a 10%
appreciation of the U.S. dollar would have no impact on pre-tax earnings in 2005 and would increase comprehensive income in 2005 by $15 million, while a 10% depreciation of the U.S. dollar would have no impact on pre-tax earnings in 2005 and would
decrease comprehensive income in 2005 by $13 million. Comparatively, considering our derivative instruments outstanding at January 29, 2005, a 10% appreciation of the U.S. dollar would have increased pre-tax earnings in 2004 by $1 million and
increased comprehensive income in 2004 by $19 million, while a 10% depreciation of the U.S. dollar would have decreased pre-tax earnings in 2004 by $1 million and decreased comprehensive income in 2004 by $21 million. Considering our derivative
instruments outstanding at January 31, 2004, a 10% appreciation of the U.S. dollar would have increased comprehensive income in 2003 by $19 million, while a 10% depreciation of the U.S. dollar would have decreased comprehensive income in 2003
by $19 million.



We are faced with interest rate risks
resulting from interest rate fluctuations. We have a variety of fixed and variable rate debt instruments. In an effort to manage interest rate exposures, we strive to achieve an acceptable balance between fixed and variable rate debt and have
entered into interest rate swaps to maintain that balance. For interest rate derivative instruments, market risk is determined by calculating the impact to fair value of an assumed one-time change in interest rates across all maturities. Fair values
were estimated based on market prices where available or dealer quotes. A change in interest rates on variable rate debt impacts earnings, cash



51



---

##### Table of Contents

flow and the fair value of debt. A change in interest rates on fixed rate debt does not impact the fair value of debt, earnings or cash flow. Based on our
overall interest rate exposure related to floating rate debt outstanding at January 28, 2006, January 29, 2005, and January 31, 2004, a 1% increase in interest rates would have had an unfavorable annualized impact on pre-tax
earnings of $31 million in 2005, $20 million in 2004, and $20 million in 2003. A 1% decrease in interest rates would have had a favorable annualized impact on pre-tax earnings of $31 million in 2005, $20 million in 2004, and $20 million in 2003. A
1% increase in interest rates would not impact the carrying value of our long-term debt at January 28, 2006. At January 29, 2005, a 1% increase in interest rates would decrease the fair value of our long-term debt by approximately $98
million, respectively. A 1% decrease in interest rates would not impact the carrying value of our long-term debt at January 28, 2006. At January 29, 2005, a 1% decrease in interest rates would increase the fair value of our long-term debt
by approximately $107 million, respectively.



52



---

##### Table of Contents

ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



|                                                        |  |     
|------------------------------------------------------- |  | ----
|                                                        |  | PAGE
|Report of Independent Registered Public Accounting Firm |  | 54  
|Consolidated Statements of Operations                   |  | 56  
|Consolidated Balance Sheets                             |  | 57  
|Consolidated Statements of Cash Flows                   |  | 58  
|Consolidated Statements of Stockholders Equity         |  | 59  
|Notes to Consolidated Financial Statements              |  | 60  
|Quarterly Results of Operations (Unaudited)             |  | 106 



53



---

##### Table of Contents



Report of Independent Registered Public Accounting Firm



The Board of Directors and Stockholders of

Toys R Us, Inc.:



We have audited the accompanying consolidated balance sheet of Toys R Us, Inc. and subsidiaries (the Company) as of January 28, 2006, and the related consolidated statements of operations, stockholders
(deficit) equity, and cash flows for the fifty-two week period ended January 28, 2006. Our audit also included the financial statement schedule listed in the Index at Item 15 (a). These financial statements and financial statement schedule
are the responsibility of the Companys management. Our responsibility is to express an opinion on the financial statements and financial statement schedule based on our audit.



We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States).
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 audit
provides a reasonable basis for our opinion.



In our opinion,
such consolidated financial statements present fairly, in all material respects, the financial position of the Company as of January 28, 2006, and the results of its operation and its cash flows for the fifty-two week period ended
January 28, 2006, in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, such financial statement schedule, when considered in relation to the basic consolidated financial statements
as a whole, presents fairly, in all material respects, the financial information set forth therein.



We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of the
Companys internal control over financial reporting as of January 28, 2006, based on the criteria established in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission
and our report dated April 28, 2006 expressed an unqualified opinion on managements assessment of the effectiveness of the Companys internal control over financial reporting and an adverse opinion on the effectiveness of the
Companys internal control over financial reporting because of a material weakness.



/s/    Deloitte & Touche LLP



New York, New York

April 28, 2006



54



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm



The Board of Directors and Stockholders of

Toys R Us, Inc.



We have audited the accompanying consolidated balance sheets of Toys R Us, Inc. and subsidiaries as of January 29, 2005, and the related
consolidated statements of operations, stockholders (deficit) equity, and cash flows for the years ended January 29, 2005 and January 31, 2004. 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 the standards of the Public Company Accounting Oversight Board (United States). 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 consolidated financial position of Toys R Us, Inc. and subsidiaries at January 29, 2005, and the consolidated results of their operations and their cash flows for the years ended January 29, 2005 and January
31, 2004, in conformity with U.S. generally accepted accounting principles.



As discussed in Note 3 to the consolidated financial statements, the Company has restated its financial statements for the years ended January 29, 2005 and January 31, 2004 to correct its accounting for leases and
leasehold improvements.



As discussed in Note 4 to the
consolidated financial statements, in the year ended January 29, 2005, the Company adopted EITF 03-10, Application of Issue No. 02-16 by Resellers to Sales Incentives Offered to Consumers by Manufacturers, retroactive to February 2,
2003. In the year ended January 31, 2004, the Company adopted the provisions of EITF 02-16, Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor, effective February 2, 2003.



We also have audited, in accordance with the standards of the Public Company
Accounting Oversight Board (United States), the effectiveness of Toys R Us, Inc.s internal control over financial reporting as of January 29, 2005, based on criteria established in Internal Control-Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway Commission and our report dated April 28, 2005 expressed an unqualified opinion on managements assessment and an adverse opinion on the effectiveness of internal control over financial
reporting.



/s/ Ernst & Young LLP



New York, New York

April 28, 2005



55



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Consolidated Statements of Operations



|                                             |  |                 |        |   |                 |   |        |                 |  |   |        |  
|-------------------------------------------- |  | --------------- | ------ | - | --------------- | - | ------ | --------------- |  | - | ------ | -
|                                             |  | 52 Weeks Ended  |       
|(In millions)                                |  | January 28,2006 |        |   | January 29,2005 |   |        | January 31,2004 | 
|                                             |  |                 |        |   |                 |   |        | (As restated)   | 
|Net sales                                    |  | $               | 11,275 |   |                 | $ | 11,100 |                 |  | $ | 11,320 |  
|Cost of sales                                |  |                 | 7,652  |   |                 |   | 7,506  |                 |  |   | 7,646  |  
|                                             |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Gross margin                                 |  |                 | 3,623  |   |                 |   | 3,594  |                 |  |   | 3,674  |  
|Selling, general and administrative expenses |  |                 | 2,899  |   |                 |   | 2,932  |                 |  |   | 3,026  |  
|Transaction and related costs                |  |                 | 410    |   |                 |   |       |                 |  |   |       |  
|Depreciation and amortization                |  |                 | 400    |   |                 |   | 354    |                 |  |   | 368    |  
|Restructuring and other charges              |  |                 | 34     |   |                 |   | 4      |                 |  |   | 63     |  
|Contract settlement fees and other           |  |                 | 22     |   |                 |   |       |                 |  |   |       |  
|                                             |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Total operating expenses                     |  |                 | 3,765  |   |                 |   | 3,290  |                 |  |   | 3,457  |  
|                                             |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Operating (loss) earnings                    |  |                 | (142   | ) |                 |   | 304    |                 |  |   | 217    |  
|Other (expense) income:                      |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Interest expense                             |  |                 | (394   | ) |                 |   | (130   | )               |  |   | (142   | )
|Interest income                              |  |                 | 31     |   |                 |   | 19     |                 |  |   | 18     |  
|                                             |  |                 |        |   |                 |   |        |                 |  |   |        |  
|(Loss) earnings before income taxes          |  |                 | (505   | ) |                 |   | 193    |                 |  |   | 93     |  
|Income tax (benefit) expense                 |  |                 | (121   | ) |                 |   | (59    | )               |  |   | 30     |  
|                                             |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Net (loss) earnings                          |  | $               | (384   | ) |                 | $ | 252    |                 |  | $ | 63     |  
|                                             |  |                 |        |   |                 |   |        |                 |  |   |        |  



See Notes to
Consolidated Financial Statements.



56



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Consolidated Balance Sheets



|                                                             |  |                 |       |   |                 |   |        |  
|------------------------------------------------------------ |  | --------------- | ----- | - | --------------- | - | ------ | -
|(In millions)                                                |  | January 28,2006 |       |   | January 29,2005 |  
|ASSETS                                                       |  |                 |       |   |                 |   |        |  
|Current Assets:                                              |  |                 |       |   |                 |   |        |  
|Cash and cash equivalents                                    |  | $               | 981   |   |                 | $ | 1,232  |  
|Short-term investments                                       |  |                 |      |   |                 |   | 953    |  
|Accounts and other receivables                               |  |                 | 218   |   |                 |   | 171    |  
|Merchandise inventories                                      |  |                 | 1,488 |   |                 |   | 1,884  |  
|Net property assets held for sale                            |  |                 |      |   |                 |   | 7      |  
|Prepaid expenses, derivative assets and other current assets |  |                 | 216   |   |                 |   | 160    |  
|                                                             |  |                 |       |   |                 |   |        |  
|Total current assets                                         |  |                 | 2,903 |   |                 |   | 4,407  |  
|                                                             |  |                 |       |   |                 |   |        |  
|Property and equipment:                                      |  |                 |       |   |                 |   |        |  
|Real estate, net                                             |  |                 | 2,386 |   |                 |   | 2,393  |  
|Other, net                                                   |  |                 | 1,789 |   |                 |   | 1,946  |  
|                                                             |  |                 |       |   |                 |   |        |  
|Total property and equipment                                 |  |                 | 4,175 |   |                 |   | 4,339  |  
|Goodwill                                                     |  |                 | 359   |   |                 |   | 353    |  
|Deferred tax assets                                          |  |                 | 457   |   |                 |   | 426    |  
|Restricted cash                                              |  |                 | 107   |   |                 |   |       |  
|Other assets                                                 |  |                 | 365   |   |                 |   | 243    |  
|                                                             |  |                 |       |   |                 |   |        |  
|                                                             |  | $               | 8,366 |   |                 | $ | 9,768  |  
|                                                             |  |                 |       |   |                 |   |        |  
|LIABILITIES AND STOCKHOLDERS (DEFICIT) EQUITY               |  |                 |       |   |                 |   |        |  
|Current Liabilities:                                         |  |                 |       |   |                 |   |        |  
|Accounts payable                                             |  | $               | 1,118 |   |                 | $ | 1,023  |  
|Accrued expenses and other current liabilities               |  |                 | 900   |   |                 |   | 881    |  
|Income taxes payable                                         |  |                 | 130   |   |                 |   | 245    |  
|Current portion of long-term debt                            |  |                 | 407   |   |                 |   | 452    |  
|                                                             |  |                 |       |   |                 |   |        |  
|Total current liabilities                                    |  |                 | 2,555 |   |                 |   | 2,601  |  
|                                                             |  |                 |       |   |                 |   |        |  
|Long-term debt                                               |  |                 | 5,540 |   |                 |   | 1,860  |  
|Deferred tax liabilities                                     |  |                 | 531   |   |                 |   | 485    |  
|Deferred rent liabilities                                    |  |                 | 260   |   |                 |   | 269    |  
|Other non-current liabilities                                |  |                 | 204   |   |                 |   | 228    |  
|                                                             |  |                
|Stockholders (Deficit) Equity                               |  |                 |       |   |                 |   |        |  
|Common Stock                                                 |  |                 |      |   |                 |   | 30     |  
|Additional paid-in-capital                                   |  |                 |      |   |                 |   | 405    |  
|(Deficit) retained earnings                                  |  |                 | (669  | ) |                 |   | 5,560  |  
|Accumulated other comprehensive loss                         |  |                 | (55   | ) |                 |   | (7     | )
|Unearned compensation                                        |  |                 |      |   |                 |   | (5     | )
|Treasury shares, at cost                                     |  |                 |      |   |                 |   | (1,658 | )
|                                                             |  |                 |       |   |                 |   |        |  
|Total stockholders (deficit) equity                         |  |                 | (724  | ) |                 |   | 4,325  |  
|                                                             |  |                 |       |   |                 |   |        |  
|                                                             |  | $               | 8,366 |   |                 | $ | 9,768  |  
|                                                             |  |                 |       |   |                 |   |        |  



See Notes to
Consolidated Financial Statements.



57



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Consolidated Statements of Cash Flows



|                                                                            |  |                 |        |   |                 |   |       |                               |  |   |       |  
|--------------------------------------------------------------------------- |  | --------------- | ------ | - | --------------- | - | ----- | ----------------------------- |  | - | ----- | -
|                                                                            |  | 52 Weeks Ended  |       
|(In millions)                                                               |  | January 28,2006 |        |   | January 29,2005 |   |       | January 31, 2004(As restated) | 
|Cash Flows from Operating Activities:                                       |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Net (loss) earnings                                                         |  | $               | (384   | ) |                 | $ | 252   |                               |  | $ | 63    |  
|Adjustments to reconcile net loss to net cash used in operating activities: |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Depreciation and amortization                                               |  |                 | 400    |   |                 |   | 354   |                               |  |   | 368   |  
|Amortization of restricted stock                                            |  |                 | 16     |   |                 |   | 7     |                               |  |   | 10    |  
|Amortization of debt issuance costs                                         |  |                 | 90     |   |                 |   |      |                               |  |   |      |  
|Stock compensation expenses arising from cash settlement                    |  |                 | 195    |   |                 |   |      |                               |  |   |      |  
|Deferred income taxes                                                       |  |                 | (80    | ) |                 |   | (40   | )                             |  |   | 27    |  
|Stock option compensation expense                                           |  |                 | 17     |   |                 |   | 6     |                               |  |   |      |  
|Minority interest in Toysrus.com                                            |  |                 |       |   |                 |   | (6    | )                             |  |   | (8    | )
|Proceeds received from settlement of derivatives                            |  |                 | 34     |   |                 |   |      |                               |  |   |      |  
|Non-cash portion of restructuring and other charges                         |  |                 | 34     |   |                 |   | 4     |                               |  |   | 63    |  
|Equity in loss of Toys R Us  Japan, net of dividend                      |  |                 | 10     |   |                 |   | (11   | )                             |  |   | (16   | )
|Other                                                                       |  |                 | 16     |   |                 |   | 7     |                               |  |   | 7     |  
|Changes in operating assets and liabilities:                                |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Accounts and other receivables                                              |  |                 | (51    | ) |                 |   | (3    | )                             |  |   | 58    |  
|Merchandise inventories                                                     |  |                 | 387    |   |                 |   | 221   |                               |  |   | 133   |  
|Prepaid expenses and other operating assets                                 |  |                 | (13    | ) |                 |   | 76    |                               |  |   | 28    |  
|Accounts payable, accrued expenses and other liabilities                    |  |                 | 112    |   |                 |   | (45   | )                             |  |   | 117   |  
|Income taxes payable                                                        |  |                 | (112   | ) |                 |   | (74   | )                             |  |   | (53   | )
|                                                                            |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Net cash provided by operating activities                                   |  |                 | 671    |   |                 |   | 748   |                               |  |   | 797   |  
|                                                                            |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Cash Flows from Investing Activities:                                       |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Capital expenditures                                                        |  |                 | (285   | ) |                 |   | (269  | )                             |  |   | (262  | )
|Proceeds from sale (purchase) of short-term investments                     |  |                 | 953    |   |                 |   | (382  | )                             |  |   | (572  | )
|Purchase of SB Toys, Inc.                                                   |  |                 |       |   |                 |   | (42   | )                             |  |   |      |  
|(Increase) decrease in restricted cash                                      |  |                 | (107   | ) |                 |   |      |                               |  |   | 60    |  
|Proceeds from sale of fixed assets                                          |  |                 | 12     |   |                 |   | 216   |                               |  |   |      |  
|                                                                            |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Net cash provided by (used in) investing activities                         |  |                 | 573    |   |                 |   | (477  | )                             |  |   | (774  | )
|                                                                            |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Cash Flows from Financing Activities:                                       |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Long-term debt borrowings                                                   |  |                 | 7,004  |   |                 |   |      |                               |  |   | 792   |  
|Short-term debt borrowings                                                  |  |                 | 325    |   |                 |   |      |                               |  |   |      |  
|Long-term debt repayment                                                    |  |                 | (3,526 | ) |                 |   | (503  | )                             |  |   | (370  | )
|Short-term debt repayment                                                   |  |                 | (174   | ) |                 |   |      |                               |  |   |      |  
|Repurchase of common stock                                                  |  |                 | (5,891 | ) |                 |   |      |                               |  |   |      |  
|Repurchase of stock options and restricted stock                            |  |                 | (227   | ) |                 |   |      |                               |  |   |      |  
|Capital contributed by affiliate                                            |  |                 | 1,279  |   |                 |   |      |                               |  |   |      |  
|Repurchase of equity security units and warrants                            |  |                 | (130   | ) |                 |   |      |                               |  |   |      |  
|Proceeds received from exercise of stock options                            |  |                 | 87     |   |                 |   | 27    |                               |  |   |      |  
|Proceeds received from issuance of common stock                             |  |                 | 20     |   |                 |   |      |                               |  |   |      |  
|Capitalized debt issuance costs                                             |  |                 | (255   | ) |                 |   |      |                               |  |   |      |  
|                                                                            |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Net cash (used in) provided by financing activities                         |  |                 | (1,488 | ) |                 |   | (476  | )                             |  |   | 422   |  
|                                                                            |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Effect of exchange rate changes on cash and cash equivalents                |  |                 | (7     | ) |                 |   | 25    |                               |  |   | (40   | )
|                                                                            |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Cash and Cash Equivalents:                                                  |  |                 |        |   |                 |   |       |                               |  |   |       |  
|(Decrease) increase during period                                           |  |                 | (251   | ) |                 |   | (180  | )                             |  |   | 405   |  
|Beginning of period                                                         |  |                 | 1,232  |   |                 |   | 1,412 |                               |  |   | 1,007 |  
|                                                                            |  |                 |        |   |                 |   |       |                               |  |   |       |  
|End of period                                                               |  | $               | 981    |   |                 | $ | 1,232 |                               |  | $ | 1,412 |  
|                                                                            |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Supplemental Disclosures of Cash Flow Information:                          |  |                 |        |   |                 |   |       |                               |  |   |       |  
|Income taxes paid, net of refunds                                           |  | $               | 70     |   |                 | $ | 27    |                               |  | $ | 33    |  
|Interest paid                                                               |  | $               | 272    |   |                 | $ | 143   |                               |  | $ | 117   |  



See Notes to
Consolidated Financial Statements.



58



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Consolidated Statements of Stockholders (Deficit) Equity



|                                                                    |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   |        |  
|------------------------------------------------------------------- |  | ------------ | - |  | ------------------------- | --- | - | ----------------------------------- | ------ | - | --------------------------------- | - | ------ | ------------------------- |  | - | --------------------------------- | - |  | - | --- | - |  | - | ---- | - |  | - | ------ | - |  | - | ------ | -
|                                                                    |  | Common Stock |   |  | Additionalpaid-in-capital |     |   | Unamortized value ofrestrictedstock |        |   | Accumulatedothercomprehensiveloss |   |        | Retainedearnings(deficit) |  |   | Totalstockholdersequity(deficit) |  
|                                                                    |  | Issued       |   |  | In Treasury               |     |   |                                     |        |   |                                  
|(In millions)                                                       |  | Shares       |   |  | Amount                    |     |   | Shares                              |        |   | Amount                            |   |        |                           |  |   |                                  
|Balance, February 1, 2003 (as restated)                             |  | 300.4        |   |  | $                         | 30  |   |                                     | (87.9  | ) |                                   | $ | (1,722 | )                         |  | $ | 414                               |   |  | $ |    |   |  | $ | (152 | ) |  | $ | 5,245  |   |  | $ | 3,815  |  
|Net earnings for the period                                         |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   |     |   |  |   | 63     |   |  |   | 63     |  
|Foreign currency translation adjustments                            |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   | 105  |   |  |   |       |   |  |   | 105    |  
|Unrealized loss on hedged transactions, net of tax                  |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   | (5   | ) |  |   |       |   |  |   | (5     | )
|Minimum pension liability adjustment, net of tax                    |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   | (12  | ) |  |   |       |   |  |   | (12    | )
|                                                                    |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   |        |  
|Total comprehensive income                                          |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   | 151    |  
|Issuance of restricted stock, net and other                         |  |             |   |  |                           |    |   |                                     | 1.1    |   |                                   |   | 15     |                           |  |   | (7                                | ) |  |   |    |   |  |   |     |   |  |   |       |   |  |   | 8      |  
|                                                                    |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   |        |  
|Balance, January 31, 2004 (as restated)                             |  | 300.4        |   |  | $                         | 30  |   |                                     | (86.8  | ) |                                   | $ | (1,707 | )                         |  | $ | 407                               |   |  | $ |    |   |  | $ | (64  | ) |  | $ | 5,308  |   |  | $ | 3,974  |  
|                                                                    |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   |        |  
|Net earnings for the period                                         |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   |     |   |  |   | 252    |   |  |   | 252    |  
|Foreign currency translation adjustments                            |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   | 58   |   |  |   |       |   |  |   | 58     |  
|Unrealized loss on hedged transactions, net of tax                  |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   | (3   | ) |  |   |       |   |  |   | (3     | )
|Minimum pension liability adjustment, net of tax                    |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   | 2    |   |  |   |       |   |  |   | 2      |  
|                                                                    |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   |        |  
|Total comprehensive income                                          |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   | 309    |  
|Exercise of stock options, net                                      |  |             |   |  |                           |    |   |                                     | 1.9    |   |                                   |   | 37     |                           |  |   | (6                                | ) |  |   |    |   |  |   |     |   |  |   |       |   |  |   | 31     |  
|Stock compensation expense                                          |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   | 6                                 |   |  |   |    |   |  |   |     |   |  |   |       |   |  |   | 6      |  
|Issuance of restricted stock, net and other                         |  |             |   |  |                           |    |   |                                     | 0.4    |   |                                   |   | 12     |                           |  |   | (2                                | ) |  |   | (12 | ) |  |   |     |   |  |   |       |   |  |   | (2     | )
|Amortization of restricted stock                                    |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   | 7   |   |  |   |     |   |  |   |       |   |  |   | 7      |  
|                                                                    |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   |        |  
|Balance, January 29, 2005                                           |  | 300.4        |   |  | $                         | 30  |   |                                     | (84.5  | ) |                                   | $ | (1,658 | )                         |  | $ | 405                               |   |  | $ | (5  | ) |  | $ | (7   | ) |  | $ | 5,560  |   |  | $ | 4,325  |  
|                                                                    |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   |        |  
|Net loss for the period                                             |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   |     |   |  |   | (384   | ) |  |   | (384   | )
|Foreign currency translation adjustments                            |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   | (63  | ) |  |   |       |   |  |   | (63    | )
|Unrealized gain on hedged transactions, net of tax                  |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   | 18   |   |  |   |       |   |  |   | 18     |  
|Minimum pension liability adjustment, net of tax                    |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   | (3   | ) |  |   |       |   |  |   | (3     | )
|                                                                    |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   |        |  
|Total comprehensive loss                                            |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   | (432   | )
|Exercise of stock options, net                                      |  |             |   |  |                           |    |   |                                     | 4.8    |   |                                   |   | 96     |                           |  |   | (9                                | ) |  |   |    |   |  |   |     |   |  |   |       |   |  |   | 87     |  
|Tax benefit related to stock plan activities                        |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   | 16                                |   |  |   |    |   |  |   |     |   |  |   |       |   |  |   | 16     |  
|Issuance of restricted stock, net and other                         |  |             |   |  |                           |    |   |                                     | 0.3    |   |                                   |   | 5      |                           |  |   | 5                                 |   |  |   | (11 | ) |  |   |     |   |  |   |       |   |  |   | (1     | )
|Amortization of restricted stock                                    |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   | 16  |   |  |   |     |   |  |   |       |   |  |   | 16     |  
|Exercise of equity security units (ESUs)                          |  |             |   |  |                           |    |   |                                     | 0.9    |   |                                   |   | 19     |                           |  |   | 1                                 |   |  |   |    |   |  |   |     |   |  |   |       |   |  |   | 20     |  
|Treasury stock repurchase                                           |  |             |   |  |                           |    |   |                                     | (221.0 | ) |                                   |   | (5,891 | )                         |  |   |                                  |   |  |   |    |   |  |   |     |   |  |   |       |   |  |   | (5,891 | )
|Contribution of capital by affiliate                                |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   | 1,279                             |   |  |   |    |   |  |   |     |   |  |   |       |   |  |   | 1,279  |  
|Repurchase of options and awards, net of related compensation costs |  |             |   |  |                           |    |   |                                     |       |   |                                   |   | (28    | )                         |  |   | 15                                |   |  |   |    |   |  |   |     |   |  |   |       |   |  |   | (13    | )
|Obligations for net cash settlement of awards and ESUs              |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   | (109                              | ) |  |   |    |   |  |   |     |   |  |   |       |   |  |   | (109   | )
|Repurchase of ESUs and warrants                                     |  |             |   |  |                           |    |   |                                     | (0.9   | ) |                                   |   | (21    | )                         |  |   |                                  |   |  |   |    |   |  |   |     |   |  |   |       |   |  |   | (21    | )
|Cancellation of treasury stock                                      |  | (300.4       | ) |  |                           | (30 | ) |                                     | 300.4  |   |                                   |   | 7,478  |                           |  |   | (1,603                            | ) |  |   |    |   |  |   |     |   |  |   | (5,845 | ) |  |   |       |  
|                                                                    |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   |        |  
|Balance, January 28, 2006 (1)                                       |  |             |   |  |                           |    |   |                                     |       |   |                                   |   |       |                           |  |   |                                  |   |  |   |    |   |  |   | (55  | ) |  |   | (669   | ) |  |   | (724   | )
|                                                                    |  |              |   |  |                           |     |   |                                     |        |   |                                   |   |        |                           |  |   |                                   |   |  |   |     |   |  |   |      |   |  |   |        |   |  |   |        |  

---

|(1) | 1,000 shares of common stock, par value $.01 per share, outstanding.
|--- | --------------------------------------------------------------------



See Notes to Consolidated Financial Statements.



59



---

##### Table of Contents

Toys 
R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements



NOTE 1 
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



Organization



Except as expressly indicated or unless the context
otherwise requires, as used herein, the Company, we, us, or our means Toys R Us, Inc., and its subsidiaries. We are the largest specialty retailer of toys in North America and the only
national specialty retailer of baby-juvenile products in the United States. As of January 28, 2006, our business consists of 671 Toys R Us stores in the United States, 230 Babies R Us specialty baby-juvenile stores in
the United States, 641 international stores in 31 countries, of which 625 are Toys R Us toy stores and 16 are Babies R Us stores. Included in the 641 stores are 336 licensed or franchised stores. Toysrus.com, our internet
subsidiary, sells merchandise on the Internet through www.toysrus.com, www.babiesrus.com, www.imaginarium.com, www.sportsrus.com, and www.personalizedbyrus.com in the United States and www.toysrus.ca in Canada. Toys R Us, Inc. is
incorporated in the state of Delaware.



Effective July 21,
2005, the Company became a wholly-owned subsidiary of Toys R Us Holdings, Inc. (Holdings).



Principles of Consolidation



The consolidated financial statements include the accounts of the Company and its subsidiaries. We eliminated all material inter-company balances and
transactions. We translated all assets and liabilities of foreign operations at current rates of exchange at the balance sheet date and translated the results of foreign operations at average rates in effect for the period. We show any unrealized
translation gains or losses as a component of the line item accumulated other comprehensive (loss) income within the consolidated statements of stockholders (deficit) equity.



Fiscal Year



Our fiscal year ends on the Saturday nearest to January 31. Unless otherwise stated, references to years in this report relate to the 52-week fiscal
years below:



|            |  |                 |  |                 
|----------- |  | --------------- |  | ----------------
|Fiscal Year |  | Number of Weeks |  | Ended           
|2005        |  | 52              |  | January 28, 2006
|2004        |  | 52              |  | January 29, 2005
|2003        |  | 52              |  | January 31, 2004



Use of Estimates



The preparation of these financial statements requires us to make certain
estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and the related disclosures of contingent assets and liabilities as of the date of the financial statements and during the applicable periods.
We base these estimates on historical experience and on other factors that we believe are reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions or conditions and could have a
material impact on our consolidated financial statements.



Reclassifications



We have made certain reclassifications to prior period
information to conform to current presentations. In 2004, we reclassified our auction rate securities and variable rate demand notes from cash and cash equivalents to



60



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



short-term investments for the current and prior years. We have also made corresponding adjustments to our consolidated statements of cash flows to reflect
the gross purchases and sales of these securities as investing activities rather than as a component of cash and cash equivalents. As of January 28, 2006, we no longer own auction rate securities or variable rate demand notes. The fair value of
these investments at January 29, 2005 was $953 million.



We reclassified certain 2004 balances from cash and cash equivalents related to credit card receivables into accounts receivable. Accordingly, our cash and cash equivalents were reduced by $18 million as of January 29, 2005.



In the consolidated statements of cash flows for 2003, we
reclassified $60 million in decreases to restricted cash from cash flows from financing activities to cash flows from investing activities.



Cash and Cash Equivalents



We consider our highly liquid investments with original maturities of less than three months to be cash equivalents. Book cash overdrafts issued but not
yet presented to the bank for payment are reclassified to accounts payable.



Restricted Cash



Restricted cash primarily
represents cash that serves as collateral and other cash that is restricted from withdrawal. As of January 28, 2006, restricted cash represents the restriction of $107 million, all of which serves as collateral for certain property financings
we entered into during 2005. As of January 29, 2005, we had no restricted cash.



Merchandise Inventories



Merchandise
inventories for the Toys R Us  U.S. division, other than apparel, are stated at the lower of LIFO (last-in, first-out) cost or market value, as determined by the retail inventory method and represent approximately 52% of total
merchandise inventories. All other merchandise inventories are stated at the lower of FIFO (first-in, first-out) cost or market value as determined by the retail inventory method.



Property and Equipment



We record property and equipment at cost. Leasehold improvements represent capital improvements made to our leased properties. We record depreciation and
amortization using the straight-line method over the shorter of the estimated useful lives of the assets or the terms of the respective leases, if applicable. We utilize accelerated depreciation methods for income tax reporting purposes with
recognition of deferred income taxes for the resulting temporary differences.



For any store closures where a lease obligation still exists, we record the estimated future liability associated with the rental obligation on the date the store is closed in accordance with Statement of Financial
Accounting Standards (SFAS) No. 146, Accounting for Costs Associated with Exit or Disposal Activities.



We review the carrying value of all long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying value of an
asset may not be recoverable. In accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, we review for impairment all stores for which current cash flows from operations are negative, or the
construction costs are significantly in



61



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



excess of the amount originally expected. Impairment results when the carrying value of the assets exceeds the undiscounted future cash flows over the life
of the lease. Our estimate of undiscounted future cash flows over the lease term is based upon our experience, historical operations of the stores and estimates of future store profitability and economic conditions. The future estimates of store
profitability and economic conditions require estimating such factors as sales growth, employment rates, lease escalations, inflation on operating expenses and the overall economics of the retail industry for up to 20 years in the future, and are
therefore subject to variability and difficult to predict. If a long-lived asset is found to be impaired, the amount recognized for impairment is equal to the difference between the carrying value and the assets fair value. The fair value is
estimated based upon future cash flows (discounted at a rate that approximates our weighted average cost of capital) or other reasonable estimates of fair market value.



Insurance Risks



We insure a substantial portion of our workers compensation, general liability, auto liability and property insurance risks through a wholly owned
insurance subsidiary, in addition to third party insurance coverage. Provisions for losses related to self-insured risks are based upon independent actuarially determined estimates. We maintain stop-loss coverage to limit the exposure related to
certain risks. The assumptions underlying the ultimate costs of existing claim losses are subject to a high degree of unpredictability, which can affect the liability recorded for such claims. For example, variability in inflation rates of health
care costs inherent in these claims can affect the amounts realized. Similarly, changes in legal trends and interpretations, as well as a change in the nature and method of how claims are settled can impact ultimate costs. As of January 28,
2006, we discounted a portion of our reserves for self-insurance risk related to our workers compensation insurance.



Commitments and Contingencies



We are subject to various claims and contingencies related to lawsuits and taxes, as well as commitments under contractual and other commercial
obligations. We recognize liabilities for contingencies and commitments when a loss is probable and estimable. For additional information on our commitments, refer to Note 25 entitled COMMITMENTS AND CONTINGENCIES.



Deferred Rent



The Company recognizes fixed minimum rent expense on non-cancelable leases on a straight-line basis over the term of each
individual lease including the build-out period. The difference between recognized rental expense and amounts payable under the lease is recorded as a deferred lease liability.



Financial Instruments



We enter into forward foreign exchange contracts to minimize the risk associated with currency movement relating to our foreign subsidiaries. We recognize
the gains and losses, which offset the movement in the underlying transactions, as part of such transactions. We recognize changes in fair value currently in earnings unless specific hedge accounting criteria are met. Pre-tax gross deferred
unrealized losses on the forward contracts were $2 million and $2 million at January 28, 2006 and January 29, 2005, respectively. We include the related receivable, payable and deferred gain or loss in other assets and
other non-current liabilities on the consolidated balance sheets.



At January 28, 2006, we had $294 million notional amount of short-term outstanding forward contracts maturing in 2006. At January 29, 2005, we had $335 million notional amount of short-term outstanding
forward contracts that matured in fiscal 2005. We entered into these contracts with counter-parties that have high credit ratings and with which we have the contractual right to net forward currency settlements.



62



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



We also enter into derivative financial arrangements to hedge interest rate risk associated with our
long-term debt. We enter into interest rate swaps and/or caps to manage this interest rate risk. At January 28, 2006, we had interest rate caps on $2.1 billion of debt; these derivatives had a market value of less than $1 million. Additionally,
we had interest rate swaps with a total notional value of $989 million; these swaps had a total market value of $8 million.



Foreign Currency Translation



The functional currency of our foreign subsidiaries is as follows:



| |  |  | Australian Dollar for our subsidiary in Australia;
| | - |  | --------------------------------------------------



| |  |  | British Pound for our subsidiary in the United Kingdom;
| | - |  | -------------------------------------------------------



| |  |  | Canadian dollar for our subsidiary in Canada;
| | - |  | ---------------------------------------------



| |  |  | Euro for subsidiaries in Austria, France, Germany, Spain, and Portugal; and
| | - |  | ---------------------------------------------------------------------------



| |  |  | Swiss Franc for our subsidiary in Switzerland.
| | - |  | ----------------------------------------------



Assets and liabilities are translated into U.S. dollars using the current exchange rates in effect at the balance sheet date, while revenues and expenses
are translated at the average exchange rates during the period. The resulting translation adjustments are recorded as other comprehensive income within shareholders equity. Gains and losses resulting from foreign currency transactions have not
been significant and are included in selling, general and administrative expenses.



Consolidation of Variable Interest Entities



In December 2003, the FASB issued Interpretation No. 46 (revised December 2003) (FIN 46(R)), Consolidation of Variable Interest Entities. Implementation of the provisions of FIN 46(R) was effective for the first
reporting period after March 15, 2004. FIN 46(R) requires the consolidation of entities that are controlled by a company through interests other than voting interests. Under the requirements of this interpretation, an entity that maintains a
majority of the risks or rewards associated with VIEs, also known as Special Purpose Entities, is viewed to be effectively in the same position as the parent in a parent-subsidiary relationship.



We have determined that we have not created or entered into any VIEs during
the fiscal year that would require consolidation by us.



Revenue Recognition



We recognize sales at the time the guest takes possession
of merchandise, either at the point of sale in our stores or at the time of shipment for products purchased from our websites. We recognize the sale from layaway transactions when our guests satisfy all payment obligations and take possession of the
merchandise. We recognize the sale from gift cards and the issuance of store credits as they are redeemed.



Reserve for Sales Returns



We reserve amounts for sales returns for estimated product returns by our guests based on that subsidiaries historical return experience, changes in customer demand, known returns we have not received, and other assumptions. The
balance of our reserve for sales returns was $9 million for both 2005 and 2004.



63



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



Cost of Sales and Selling, General, and Administrative Expenses



The following table illustrates costs associated with each expense category:



|                                                                                                                                                                                          |  |  |  |                                                                                                                                                                                                                                                                                                                   
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  |  |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Cost of sales                                                                                                                                                                           |  |  |  | SG&A                                                                                                                                                                                                                                                                                                            
|   The cost of acquired merchandise from vendors;     Freight in;     Markdowns;     Provision for inventory
shortages; and     Credits and allowances from our merchandise vendors. |  |  |  |    Store payroll and related payroll benefits;     Rent and other store
operating expenses;     Advertising expenses;     Costs associated with operating our distribution network that primarily relate to moving merchandise from distribution centers to stores; and     Other corporate related
expenses.



Credits and Allowances Received
from Vendors



We receive credits and allowances that are
related to formal agreements negotiated with our vendors. These credits and allowances are predominantly for cooperative advertising, promotions, and volume related purchases. We treat credits and allowances, including cooperative advertising
allowances, as a reduction of product cost in accordance with the provisions of Emerging Issues Task Force Issue No. 02-16, Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor (EITF
02-16).



We have also applied the provision of EITF Issue
03-10, Application of EITF Issue No. 02-16, Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor, by Resellers to Sales Incentives Offered to Consumers by Manufacturers
(EITF 03-10). EITF 03-10 applies to coupon arrangements entered into or modified after November 25, 2003. We adopted the provisions of EITF 03-10 beginning in 2004. Our 2005 and 2004 sales are recorded net of in store coupons that
we redeemed. The transition provisions for EITF 03-10 provided for restatement of our comparable fiscal 2003 consolidated financial statements. Refer to Note 3 entitled RESTATEMENT OF FINANCIAL STATEMENTS FOR ACCOUNTING FOR LEASES AND
LEASEHOLD IMPROVEMENTS and to Note 4 entitled CHANGES IN ACCOUNTING for further details on the impact on our results due to the adoption of EITF 03-10.



Advertising Costs



Gross advertising costs are recognized in selling, general and administrative expenses (SG&A) at the point of first broadcast or
distribution and were $307 million in fiscal 2005, $336 million in fiscal 2004, and $364 million in fiscal 2003.



Costs of Computer Software



We capitalize certain costs associated with computer software developed or obtained for internal use in accordance with the provisions of Statement of Position
No. 98-1, Accounting for the Costs of Computer Software Developed or Obtained for Internal Use (SOP 98-1), issued by the American Institute of Certified Public Accountants (AICPA). We capitalize those costs
from the acquisition of external materials and services associated with developing or obtaining internal use computer software. We capitalize certain payroll costs for employees that are directly associated with internal use computer software
projects once specific criteria of SOP 98-1 are met. We expense those costs that are associated with preliminary stage activities, training, maintenance,



64



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



and all other post-implementation stage activities as they are incurred. We amortize all costs capitalized in connection with internal use computer software
projects on a straight-line basis over a useful life of five years, beginning when the software is ready for its intended use.



Income Taxes



Income taxes are accounted for using the asset and liability method. Under this method, deferred income taxes arise from temporary differences between the
tax basis of assets and liabilities and their reported amounts in the consolidated financial statements. We record reserves for estimates of probable settlements of foreign and domestic tax audits. At any one time, many tax years are subject to
audit by various taxing jurisdictions. The results of these audits and negotiations with taxing authorities may affect the ultimate settlement of these issues. Our effective tax rate in a given financial statement period may be materially impacted
by changes in the mix and level of earnings.



Stock-Based
compensation



We account for stock options using the
intrinsic method in accordance with the provisions of Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Options Issued to Employees (APB 25) and its related interpretations. We typically
issue options with exercise prices equal to the market price of the stock at the date of grant and therefore do not recognize stock compensation expense for these grants. However, certain post-merger grants whose defined vesting schedules were
considered to be not substantive or which were considered as replacement awards for cancelled grants have been accounted for as variable awards. In addition, for awards where a contingent event giving rise to a put right on options is within the
control of the employee, the related options are accounted for as a variable award. Compensation costs on awards requiring variable plan accounting are estimated and recorded each period until the measurement date. We recognized stock-based
compensation expense of $222 million in connection with the Merger and recapitalization. Refer to Note 12 entitled STOCK-BASED COMPENSATION for further details.



Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based
Compensation (SFAS 123), as amended by SFAS No. 148, Accounting for Stock-based Compensation  Transition and Disclosure an Amendment of FASB Statement No. 123 requires the disclosure of pro forma net
income determined as if we had adopted the fair value method. Under SFAS 123, the estimated fair value of stock options is calculated through the use of option pricing models and is amortized to expense over the options vesting period. These
models require subjective assumptions, including expected life, which affect the calculated values.



The following table illustrates the effect on net (loss) earnings had we applied the fair value recognition provision of SFAS 123:



|                                                                                                                                            |  |      |      |   |      |   |     |                   |  |   |     |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | ---- | - | ---- | - | --- | ----------------- |  | - | --- | -
|(In millions)                                                                                                                               |  | 2005 |      |   | 2004 |   |     | 2003(as restated) | 
|Net (loss) earnings  as reported                                                                                                           |  | $    | (384 | ) |      | $ | 252 |                   |  | $ | 63  |  
|Add: Total employee-related stock-based compensation expense, included in reported net earnings (loss), net of related taxes                |  |      | 143  |   |      |   | 8   |                   |  |   | 6   |  
|Less: Total employee-related stock-based compensation expense determined under fair value based method for all awards, net of related
taxes |  |      | (22  | ) |      |   | (19 | )                 |  |   | (40 | )
|                                                                                                                                            |  |      |      |   |      |   |     |                   |  |   |     |  
|Net (loss) earnings  pro forma                                                                                                             |  | $    | (263 | ) |      | $ | 241 |                   |  | $ | 29  |  
|                                                                                                                                            |  |      |      |   |      |   |     |                   |  |   |     |  



65



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



The weighted-average fair value at the date of grant for stock options granted during fiscal 2005,
2004 and 2003 were $5.76 per option, $4.96 per option and $2.86 per option, respectively. The Black-Scholes option-pricing model was used to estimate the fair value of each option on the date of grant except with respect to options granted after
July 21, 2005 for which the minimum value method was used.



As there were a number of options granted during the years 2003 through 2005, a range of assumptions is provided below:



|                                          |  |               |  |               |  |              
|----------------------------------------- |  | ------------- |  | ------------- |  | -------------
|                                          |  | 2005          |  | 2004          |  | 2003         
|Expected stock price volatility(1)        |  | 0.000  0.237 |  | 0.302  0.458 |  | 0.473  0.548
|Risk-free interest rate                   |  | 3.8%  4.5%   |  | 2.7%  3.9%   |  | 2.3%  3.4%  
|Weighted average expected life of options |  | 6 years       |  | 5 years       |  | 5 years      

---

| | (1) | Fair value is calculated using the minimum value method for the options granted after
July 21, 2005.
| | --- | ----------------------------------------------------------------------------------------------------



The effects of applying SFAS
123 and the results obtained through the use of the Black-Scholes option-pricing model may be different than the results obtained by using other subjective assumptions.



In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS No. 123 (Revised 2004),
Share-based Payment (SFAS 123(R)), which replaces SFAS 123 and amends APB 25 and SFAS No. 95, Statement of Cash Flows (SFAS 95). SFAS 123(R) requires all share-based payments to employees,
including grants of employee stock options, to be recognized in the financial statements based on fair value. SFAS 123(R) also requires the benefit of tax deductions in excess of recognized compensation cost to be reported as a financing cash flow,
rather than as an operating cash flow as currently required.



For private companies, SFAS 123(R) is effective for the first annual reporting period beginning after December 15, 2005. The Company adopted SFAS 123(R) as of the beginning of its fiscal year 2006 using the prospective
transition method allowed for private companies. As described above, the Company will measure compensation costs related to its share-based awards under APB 25, as allowed by SFAS 123, and provides pro forma disclosure in the notes to the
financial statements of the effects of accounting for share-based payments under SFAS 123, as required by that standard. As the intrinsic value method of APB 25 has rarely resulted in the recognition of expense in the Companys financial
statements related to the options granted prior to January 28, 2006, the Company expects the adoption of SFAS 123(R) to have an impact on its results of operations for options granted after adoption. The impact of the adoption of SFAS
123(R) cannot be predicted at this time because it will depend on the level of share-based payments granted in the future. However, had the Company adopted SFAS 123(R) in prior periods, the impact of that standard would have approximated the impact
of SFAS 123 as described in the disclosure of pro forma net (loss) earnings.



NOTE 2  MERGER TRANSACTION



On
March 17, 2005, we entered into an Agreement and Plan of Merger, dated as of March 17, 2005 (the Merger Agreement), with Global Toys Acquisition, LLC (Parent) and Global Toys Acquisition Merger Sub, Inc.
(Acquisition Sub) to sell our entire company to Parent and Acquisition Sub, which were entities directly and indirectly owned by an investment group consisting of entities advised by or affiliated with Bain Capital Partners LLC, Kohlberg
Kravis Roberts & Co., L.P., and Vornado Realty Trust (collectively, the Sponsors).



On July 21, 2005, the transaction was consummated by the Sponsors, along with a fourth investor, GB Holdings I, LLC (the Fourth
Investor), an affiliate of Gordon Brothers, a consulting firm that is independent from and unaffiliated with the Sponsors and management, through a $6.6 billion merger of Acquisition Sub with



66



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



and into the Company, with the Company being the surviving corporation in the merger (the Merger). The Sponsors and the Fourth Investor are
collectively referred to herein as the Investors. Under the Merger Agreement, the former holders of the Companys common stock, par value $.10 per share, received $26.75 per share, or approximately $5.9 billion. In addition,
approximately $766 million was used, among other things, to settle our equity security units, and our warrants and options to purchase common stock, restricted stock and restricted stock units, fees and expenses related to the merger, and severance,
bonuses and related payroll taxes.



The Merger consideration
was funded through the use of the Companys available cash, cash equity contributions from the Investors and the debt financings as described more fully below. We refer to the July 21, 2005 Merger and recapitalization as the Merger
Transaction.



The Merger Transaction has been accounted
for as a recapitalization and accordingly, there was no change in the basis of the assets and liabilities of Toys R Us, Inc. Therefore, all operations of Toys R Us, Inc. prior to the Merger Transaction are reflected herein at
their historical amounts.



The following principal equity
capitalization and financing transactions occurred in connection with the Merger Transaction:



| |  |  | Aggregate cash equity contributions of $1.3 billion were made by the Investors; and
| | - |  | -----------------------------------------------------------------------------------



| |  |  | We, directly or through our subsidiaries, entered into: (1) a new $2.0 billion secured revolving credit facility, of which $700 million was drawn at closing, (2) a new
$1.9 billion unsecured bridge loan agreement, all of which was drawn at closing, (3) a new secured $1.0 billion European bridge loan facility and multi-currency revolving credit facilities in an amount of up to £95 million and 145
million, of which $1.0 billion was drawn at closing, and (4) $800 million of new mortgage loan agreements, all of which was drawn at closing. Refer to Notes 11, 13, 14 and 18 for further details on seasonal financing and long-term debt,
derivative instruments and hedging activities, equity security units, and stock purchase warrants.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The proceeds from the equity capitalization and financing transactions, together with $1.2 billion of our available cash, were used to fund the:



| |  |  | Purchase of common stock outstanding of approximately $5.9 billion;
| | - |  | -------------------------------------------------------------------



| |  |  | Purchase of all stock options, restricted stock, and restricted stock units of the Company under the terms of the Merger Agreement of approximately $227 million;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Settlement of our equity security units of approximately $114 million;
| | - |  | ----------------------------------------------------------------------



| |  |  | Purchase of all stock warrants of approximately $17 million;
| | - |  | ------------------------------------------------------------



| |  |  | Fees and expenses related to the Merger Transaction and the related financing transactions of approximately $368 million; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | Severance, bonuses and related payroll taxes of approximately $40 million.
| | - |  | --------------------------------------------------------------------------



For fiscal 2005, the fees and expenses related to the Merger Transaction and the related financing transactions principally consisted of advisory fees and
expenses of $78 million, financing fees of $135 million, sponsor fees of $81 million, and other fees and expenses of $74 million. Of the $368 million of costs, approximately $243 million were expensed, $148 million as transaction related costs and
$95 million as amortization of debt issuance cost, interest expense, and real estate taxes. The remaining amount of $125 million is capitalized debt issuance costs.



67



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



Transaction and related costs



We recorded expenses of $410 million for fiscal 2005. These costs reflect $148 million of expenses related to the Merger
transaction, compensation expenses associated with the Merger Transaction related to stock options and restricted stock of $222 million, as well as severance, bonuses and related payroll taxes of $40 million.



For fiscal 2005, we capitalized $42 million in fees and expenses related to
the Domestic New Holdco and European financing transactions. Refer to Notes 11 and 28 entitled, SEASONAL FINANCING AND LONG TERM DEBT and SUBSEQUENT EVENTS, respectively, for further details. As a result of the new financing
transactions, we recognized approximately $59 million in accelerated amortization expense during fiscal 2005.



In connection with the closing of the Merger, the Company notified the New York Stock Exchange that all of the Companys common stock, par value
$0.10 (the Company Common Stock), was converted into the right to receive $26.75 per share, and requested that the New York Stock Exchange file with the Securities and Exchange Commission an application on Form 25 to strike the Company
Common Stock from listing and registration thereon. On July 26, 2005, the New York Stock Exchange confirmed that such filing has been made.



Immediately following the consummation of the Merger Transaction, we implemented an inversion transaction (the Inversion) whereby one of our
dormant subsidiaries became the new parent of Toys R Us, Inc. and is now known as Toys R Us Holdings, Inc. (Holdings), as follows:



| |  |  | Holdings shares of common stock held by Toys R Us, Inc. were cancelled. The Certificate of Incorporation of Holdings was amended to authorize two classes of common
stock, Class L Common and Class A Common (collectively, the Common Stock); and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Investors shares of Toys R Us, Inc. common stock (including the shares held by management) were automatically converted into shares of Holdings. All of the
shares of Common Stock were issued in strips of stock, which consisted of one share of Class L common stock and nine shares of Class A common stock so that each Investor owns the same proportionate interest in Class L and
Class A common stock. Subsequent to the conversion, the Investors and management have the same ownership interests in Holdings as they previously did in Toys R Us, Inc.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Immediately following the consummation of the Merger Transaction and the
Inversion, the Company was indirectly owned 32.9% by each of the Sponsors, 1.1% by the Fourth Investor and 0.2% by management.



In connection with the Merger and the Inversion, effective as of July 21, 2005, the Companys Certificate of Incorporation was amended to change
the Companys authorized common stock from 650,000,000 shares of common stock, par value $.10 per share, to 3,000 authorized shares of common stock, par value $.01 per share. As of January 28, 2006, there were 1,000 shares of common stock
held by Holdings.



Executive Severance Obligations



In connection with the Merger Transaction, for fiscal 2005, we recorded
$28.6 million of payments to senior executives whose employment with the Company ceased. Based upon current compensation levels at January 28, 2006, if all of the remaining senior executives who have retention agreements with the Company were
separated and received the severance benefits specified under their respective agreements, our additional costs would be in the range of $28 million to $33 million.



68



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



NOTE 3  RESTATEMENT OF FINANCIAL STATEMENTS FOR ACCOUNTING FOR LEASES AND LEASEHOLD IMPROVEMENTS



During fiscal 2005, we re-evaluated our lease accounting
practices and corrected our accounting for leases, specifically the accounting for operating leases with scheduled rent increases and leasehold improvements. Under the requirements of Financial Standards Accounting Board (FASB) Technical Bulletin
85-3, Accounting for Leases with Scheduled Rent Increases, rent expense should be amortized on a straight-line basis over the term of the lease.



We have restated our previously issued financial statements for the fiscal years ended January 31, 2004 and February 1, 2003, the respective
quarterly financial information, as well as the first three quarters of the fiscal year ended January 29, 2005, to reflect the above corrections in our accounting practices for leases and leasehold improvements.



We adjusted the initial lease terms to include rent holiday periods and
option renewals that are reasonably assured of being exercised and included the straight-line effect over the lengthened term to include option periods with escalating rents, which had the effect of increasing previously reported rent expense. We
also reviewed our leasehold improvements to ensure amortization over the shorter of their economic lives or adjusted term and in certain instances shortened the depreciation or amortization periods for leasehold improvements, which had the effect of
increasing previously reported annual depreciation and amortization expense.



Following is a summary of the cumulative effects of these changes on our consolidated statements of operations for fiscal year 2003. In addition, our consolidated statement of operations for the 2003 fiscal year also
reflects the restatement adjustment for the implementation of EITF 03-10. Refer to Note 4 entitled CHANGES IN ACCOUNTING for further details.



|                                             |  |                                    |        |   |                  |   |     |                       |  |   |                       |   |  |   |        |  
|-------------------------------------------- |  | ---------------------------------- | ------ | - | ---------------- | - | --- | --------------------- |  | - | --------------------- | - |  | - | ------ | -
|                                             |  | Consolidated Statement of Earnings |       
|Year ended January 31, 2004 (In
millions)    |  | As restated                        |        |   | Leaseadjustments |   |     | EITF 03-10adjustments |  |   | As previouslyreported |  
|Net sales                                    |  | $                                  | 11,320 |   |                  | $ |    |                       |  | $ | (246                  | ) |  | $ | 11,566 |  
|Cost of sales                                |  |                                    | 7,646  |   |                  |   |    |                       |  |   | (203                  | ) |  |   | 7,849  |  
|                                             |  |                                    |        |   |                  |   |     |                       |  |   |                       |   |  |   |        |  
|Gross margin                                 |  |                                    | 3,674  |   |                  |   |    |                       |  |   | (43                   | ) |  |   | 3,717  |  
|Selling, general and administrative expenses |  |                                    | 3,026  |   |                  |   | 4   |                       |  |   |                      |   |  |   | 3,022  |  
|Depreciation and amortization                |  |                                    | 368    |   |                  |   | 20  |                       |  |   |                      |   |  |   | 348    |  
|Restructuring and other charges              |  |                                    | 63     |   |                  |   | (22 | )                     |  |   |                      |   |  |   | 85     |  
|                                             |  |                                    |        |   |                  |   |     |                       |  |   |                       |   |  |   |        |  
|Total operating expenses                     |  |                                    | 3,457  |   |                  |   | 2   |                       |  |   |                      |   |  |   | 3,455  |  
|                                             |  |                                    |        |  
|Operating earnings (loss)                    |  |                                    | 217    |   |                  |   | (2  | )                     |  |   | (43                   | ) |  |   | 262    |  
|                                             |  |                                    |        |  
|Other (expense) income:                      |  |                                    |        |   |                  |   |     |                       |  |   |                       |   |  |   |        |  
|Interest expense                             |  |                                    | (142   | ) |                  |   |    |                       |  |   |                      |   |  |   | (142   | )
|Interest and other income                    |  |                                    | 18     |   |                  |   |    |                       |  |   |                      |   |  |   | 18     |  
|                                             |  |                                    |        |   |                  |   |     |                       |  |   |                       |   |  |   |        |  
|Earnings (loss) before income taxes          |  |                                    | 93     |   |                  |   | (2  | )                     |  |   | (43                   | ) |  |   | 138    |  
|Income tax (benefit) expense                 |  |                                    | 30     |   |                  |   | (4  | )(a)                  |  |   | (16                   | ) |  |   | 50     |  
|                                             |  |                                    |        |   |                  |   |     |                       |  |   |                       |   |  |   |        |  
|Net earnings (loss)                          |  | $                                  | 63     |   |                  | $ | 2   |                       |  | $ | (27                   | ) |  | $ | 88     |  
|                                             |  |                                    |        |   |                  |   |     |                       |  |   |                       |   |  |   |        |  

---



|(a) | Includes the benefit associated with the cumulative impact of the lease accounting restatement on the effective tax rate.
|--- | -------------------------------------------------------------------------------------------------------------------------



69



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



NOTE 4  CHANGES IN ACCOUNTING



In the first quarter of 2004, we applied the provisions of Emerging Issues Task Force (EITF) Issue No. 03-10,
Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor, by Resellers to Sales Incentives Offered to Consumers by Manufacturers (EITF 03-10). Beginning in the first quarter of 2004, sales have
been recorded net of coupons that were redeemed. Under the provisions of EITF 03-10, when we receive credits and allowances from vendors for coupons related to events that meet the direct offset requirements of EITF 03-10, we will recognize as a
reduction of cost of sales the related reimbursement during the period of redemption. Credits and allowances received from vendors that do not meet the direct offset requirements of EITF 03-10 will be recorded as a reduction of product costs in
accordance with EITF Issue No. 02-16, Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor, which we applied at the beginning of 2003. Our 2003 consolidated financial statements have been
restated to the current years presentation, as permitted by the provisions of EITF 03-10.



The following table outlines the unfavorable impact of the adoption of EITF 02-16 and restatement for EITF 03-10 on our 2003 earnings before income taxes:



|                            |  |                |    |                   |   |       |  |                |    |                |   |       |  |   |    |  |   |   
|--------------------------- |  | -------------- | -- | ----------------- | - | ----- |  | -------------- | -- | -------------- | - | ----- |  | - | -- |  | - | --
|                            |  | EITF           |    | Source of change 
|(In millions)               |  | 02-16 Adoption |    | 03-10 Restatement |   | Total |  | Implementation |    | Current Period |   | Total
|Year ended January 31, 2004 |  | $              | 50 |                   | $ | 43    |  | $              | 93 |                | $ | 74    |  | $ | 19 |  | $ | 93



The provisions of EITF
02-16 and EITF 03-10 did not permit adoption through a cumulative effect adjustment at the beginning of 2003. As noted above, if we had been permitted to record a cumulative effect adjustment at the beginning of 2003, the unfavorable impact on 2003
earnings before income taxes would have been reduced by $74 million for the year ended January 31, 2004. The recognition of credits and allowances received from vendors for the current period effect noted above, and for all periods subsequent
to 2003, will be driven by changes in vendor agreements, the amount of credits and allowances received from vendors, and changes in sales and inventory levels. The adoption of EITF 02-16 and EITF 03-10 had no net impact on our consolidated
statements of cash flows.



NOTE 5  RESTRUCTURING AND OTHER CHARGES



Our consolidated financial statements for fiscal 2005
included the following pre-tax charges related to restructuring initiatives from current and prior years, and are as follows:



|                          |  |                                 |    |   |                               |   |               |  |      |    |       |   |   |  |   |     |  
|------------------------- |  | ------------------------------- | -- | - | ----------------------------- | - | ------------- |  | ---- | -- | ----- | - | - |  | - | --- | -
|(In millions)             |  | Restructuring and other charges |    |   | Depreciation and amortization |   | Cost of Sales |  | SG&A |    | Total |  
|2005 Initiatives          |  | $                               | 31 |   |                               | $ | 22            |  | $    | 41 |       | $ |  |  | $ | 94  |  
|2004 Initiatives          |  |                                 | 0  |   |                               |   |              |  |      |   |       |   | 5 |  |   | 5   |  
|2003 Initiatives          |  |                                 | 3  |   |                               |   |              |  |      |   |       |   |  |  |   | 3   |  
|2001 Initiatives          |  |                                 | 1  |   |                               |   |              |  |      |   |       |   |  |  |   | 1   |  
|1995 and 1998 Initiatives |  |                                 | (1 | ) |                               |   |              |  |      |   |       |   |  |  |   | (1  | )
|                          |  |                                 |    |   |                               |   |               |  |      |    |       |   |   |  |   |     |  
|Total                     |  | $                               | 34 |   |                               | $ | 22            |  | $    | 41 |       | $ | 5 |  | $ | 102 |  
|                          |  |                                 |    |   |                               |   |               |  |      |    |       |   |   |  |   |     |  



At January 28,
2006, we had total remaining reserves of $125 million to complete all of these restructuring initiatives. We believe that remaining reserves at January 28, 2006 are adequate to complete these initiatives and commitments. See below for a further
discussion of individual restructuring initiatives and related charges and reserves.



70



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



2005 Initiatives



On January 5, 2006, our Board of Directors approved the closing of 87 Toys R Us stores in the United
States. As of January 28, 2006, we closed three of these stores. All of the remaining 84 stores were closed by April 2, 2006. Twelve of these stores will be converted into Babies R Us stores, resulting in the permanent closure
of 75 stores. The decision to take this action resulted from a comprehensive review and evaluation of our U.S. stores during the second half of 2005. We retained Gordon Brothers Retail Partners, LLC to assist us in connection with the orderly sale
of the inventory in these stores.



In connection with the
closing and conversion of these stores, we recorded $94 million of costs and charges during 2005. We estimate an additional $55 million of charges will be recorded in the first quarter of 2006. The $94 million of costs and charges include $41
million of inventory markdowns and liquidator fees that were recorded in cost of sales and $22 million of depreciation that was accelerated through the closing periods of the stores. The remaining $31 million of costs and charges are included in
restructuring and other charges in the Consolidated Statement of Operations, and consisted of $22 million relating to asset impairments, $1 million relating to lease commitments and $8 million relating to severance costs. As a result of the store
closings, approximately 3,000 employee positions have been eliminated.



Details on the activity of charges and reserves for the fiscal year ended January 28, 2006 are as follows:



|                                        |  |               |    |          |   |     |                           |  |   |   
|--------------------------------------- |  | ------------- | -- | -------- | - | --- | ------------------------- |  | - | --
|(In millions)                           |  | InitialCharge |    | Utilized |   |     | Balance atJanuary 28,2006
|Lease commitments                       |  | $             | 1  |          | $ |    |                           |  | $ | 1 
|Asset impairment                        |  |               | 22 |          |   | (22 | )                         |  |   |  
|Accelerated depreciation                |  |               | 22 |          |   | (22 | )                         |  |   |  
|Inventory markdowns and liquidator fees |  |               | 41 |          |   | (7  | )                         |  |   | 34
|Severance                               |  |               | 8  |          |   |    |                           |  |   | 8 
|                                        |  |               |    |          |   |     |                           |  |   |   
|Total remaining restructuring reserves  |  | $             | 94 |          | $ | (51 | )                         |  | $ | 43
|                                        |  |               |    |          |   |     |                           |  |   |   



2004 Initiatives



On August 11, 2004, we announced our intention
to restructure our Global Store Support Center operations in Wayne, New Jersey. As a result, we recorded termination costs of $21 million associated with this action during 2004. Of these total charges, $13 million were recorded in restructuring and
other charges related to severance and lease commitments, and charges of $8 million were recorded in selling, general and administrative expenses, comprised of $2 million for payroll-related costs and $6 million for stock option compensation charges
resulting from modifications to stock option agreements for severed executives.



For fiscal 2005, we recorded $5 million of net charges related to our 2004 initiatives for stock option compensation charges, recorded in selling, general and administrative expenses. While the stock option
compensation charges are part of the 2004 restructuring initiative, they are not part of the restructuring reserve account but rather included as a component of stockholders (deficit) equity. As of January 28, 2006, $1 million of reserves
for termination costs remained to complete this initiative.



71



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



Details on the activity of charges and reserves for the fiscal year ended January 28, 2006 are
as follows:



|                                       |  |                           |    |             |   |          |  |   |                           |   |  |   |  
|-------------------------------------- |  | ------------------------- | -- | ----------- | - | -------- |  | - | ------------------------- | - |  | - | -
|(In millions)                          |  | Balance atJanuary 29,2005 |    | Adjustments |   | Utilized |  |   | Balance atJanuary 28,2006
|Severance                              |  | $                         | 8  |             | $ |         |  | $ | (8                        | ) |  | $ | 
|Other compensation                     |  |                           | 2  |             |   |         |  |   | (1                        | ) |  |   | 1
|                                       |  |                           |    |             |   |          |  |   |                           |   |  |   |  
|Total remaining restructuring reserves |  | $                         | 10 |             | $ |         |  | $ | (9                        | ) |  | $ | 1
|                                       |  |                           |    |             |   |          |  |   |                           |   |  |   |  



2003 Initiatives



On November 17, 2003, we announced our decision
to close all 146 of the remaining freestanding Kids R Us stores and all 36 of the freestanding Imaginarium stores, as well as three distribution centers that support these stores due to deterioration in their financial performance. As of
January 28, 2006, all of the freestanding Kids R Us and Imaginarium stores were closed.



On March 2, 2004, we entered into an agreement under which Office Depot, Inc. agreed to acquire 124 of the former Kids R Us stores for
$197 million in cash, before commissions and fees, plus the assumption of lease payments and other obligations. Twenty-four properties were excluded from the agreement with Office Depot, Inc., and are being separately marketed for disposition or
have been disposed of to date. All closings were completed by January 29, 2005 and net cash proceeds of approximately $150 million were received. A $53 million gain associated with this transaction was recorded during fiscal 2004. An additional
$2 million gain for the disposition of other Kids R Us properties was also recorded during fiscal 2004.



As outlined in the summary table below, we recorded charges of $3 million during fiscal 2005, for the disposition of the other Kids R Us
stores. Charges for fiscal 2005 included a loss of $1 million on the sale of property and $2 million of vacancy-related costs. We expect to record additional charges for the accretion of interest related to vacancy costs for closed facilities until
their disposition. Charges in connection with these initiatives may be subject to revision for changes in estimates. At January 28, 2006, we had $8 million of reserves remaining for these initiatives.



Details on the activity of charges and reserves for the fiscal year ended
January 28, 2006 are as follows:



|                                       |  |                           |    |             |   |          |  |   |                           |   |  |   |  
|-------------------------------------- |  | ------------------------- | -- | ----------- | - | -------- |  | - | ------------------------- | - |  | - | -
|(In millions)                          |  | Balance atJanuary 29,2005 |    | Adjustments |   | Utilized |  |   | Balance atJanuary 28,2006
|Lease commitments                      |  | $                         | 13 |             | $ |         |  | $ | (5                        | ) |  | $ | 8
|Sale of Kids R Us real estate        |  |                           |   |             |   | 1        |  |   | (1                        | ) |  |   | 
|Vacancy costs and other                |  |                           |   |             |   | 2        |  |   | (2                        | ) |  |   | 
|                                       |  |                           |    |             |   |          |  |   |                           |   |  |   |  
|Total remaining restructuring reserves |  | $                         | 13 |             | $ | 3        |  | $ | (8                        | ) |  | $ | 8
|                                       |  |                           |    |             |   |          |  |   |                           |   |  |   |  



2001 Initiatives



In 2001, we recorded net charges of $184 million to
close a number of stores, to eliminate a number of staff positions, and to consolidate five store support center facilities into our Global Store Support Center facility in Wayne, New Jersey. During fiscal 2005, we incurred additional charges of $1
million related to store closings and utilized $13 million of reserves. This reduced our remaining reserves from $63 million at January 29, 2005 to $51 million at January 28, 2006.



72



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



Other Prior Year Initiatives



We had $22 million of reserves remaining at January 28, 2006 from restructuring charges previously recorded in 1998 and
1995, primarily for long-term lease commitments, that will be utilized in 2006 and through 2016. During fiscal 2005, we recorded a net reversal of $1 million resulting from adjustments to lease shortfall reserves.



NOTE 6  MERCHANDISE INVENTORIES



Merchandise inventories for the Toys R Us  U.S. division,
other than apparel, are stated at the lower of LIFO (last-in, first-out) cost or market value, as determined by the retail inventory method and represent approximately 52% of total merchandise inventories as of January 28, 2006. All other
merchandise inventories are stated at the lower of FIFO (first-in, first-out) cost or market value as determined by the retail inventory method. If all inventories had been valued at the lower of FIFO, cost or market, inventories would be unchanged
at January 28, 2006, and January 29, 2005. Details on the components of our consolidated merchandise inventories are as follows:



Details on the components of our consolidated merchandise inventories are as follows:



|                            |  |      |       |      |   |      
|--------------------------- |  | ---- | ----- | ---- | - | -----
|(In millions)               |  | 2005 |       | 2004
|Toys R Us  U.S.          |  | $    | 721   |      | $ | 1,085
|Toys R Us  International |  |      | 402   |      |   | 402  
|Babies R Us               |  |      | 323   |      |   | 349  
|Toysrus.com                 |  |      | 42    |      |   | 48   
|                            |  |      |       |      |   |      
|Total                       |  | $    | 1,488 |      | $ | 1,884
|                            |  |      |       |      |   |      



NOTE 7  GOODWILL



Details on goodwill
by division are as follows:



|                   |  |      |     |      |   |    
|------------------ |  | ---- | --- | ---- | - | ---
|(In millions)      |  | 2005 |     | 2004
|Toys R Us  U.S. |  | $    | 29  |      | $ | 29 
|Babies R Us      |  |      | 319 |      |   | 319
|Toysrus.com        |  |      | 11  |      |   | 5  
|                   |  |      |     |      |   |    
|Total              |  | $    | 359 |      | $ | 353
|                   |  |      |     |      |   |    



On January 17,
2006, Toys R Us  Delaware, Inc. (Toys-Delaware), a subsidiary of the Company, acquired all of the outstanding stock options and shares of Toysrus.com, Inc., including the minority interest not owned by the
Company. Each holder of shares in Toysrus.com received $1.13 per share less applicable withholding taxes. Each option holder received an amount in cash, less applicable withholding taxes, equal to the value of the option calculated using an
option-pricing model based on the $1.13 per share. As a result of this transaction, the company recognized a total of $6 million of additional goodwill.



The $319 million of Babies R Us goodwill relates to the 1997 acquisition of Baby Super Stores, Inc., which is now part of the Babies
R Us reporting unit. The $29 million of goodwill relates to the 1999 acquisition of Imaginarium Toy Centers, which is now part of the Toys R Us  U.S. reporting unit. The $5 million of Toysrus.com goodwill relates to the
2004 acquisition of SB Toys, Inc., which is now part of Toysrus.com.



73



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



We estimated fair value of these reporting units on the first day of the fourth quarter of each year
which for fiscal 2005 was October 30, 2005, using a discounted cash flow analysis approach and/or a market multiples approach. These approaches require us to make certain assumptions and estimates regarding industry economic factors and future
profitability of acquired businesses. It is our policy to conduct impairment testing based on our most current business plans, which reflect changes we anticipate in the economy and the industry. Based on our estimates of our reporting unit fair
values compared to their carrying values, we determined that none of the goodwill associated with these reporting units was impaired.



NOTE 8  PROPERTY AND EQUIPMENT



|                                                  |  |             |  |      |       |      |   |      
|------------------------------------------------- |  | ----------- |  | ---- | ----- | ---- | - | -----
|(In millions)                                     |  | Useful life |  | 2005 |       | 2004
|                                                  |  | (in years)  |  |      |       |     
|Land                                              |  |             |  | $    | 838   |      | $ | 829  
|Buildings                                         |  | 45-50       |  |      | 2,117 |      |   | 2,055
|Furniture and equipment                           |  | 5-20        |  |      | 1,637 |      |   | 1,664
|Leasehold improvements                            |  | 121/2-35    |  |      | 1,708 |      |   | 1,702
|Costs of computer software                        |  | 5           |  |      | 300   |      |   | 284  
|Construction in progress                          |  |             |  |      | 12    |      |   | 14   
|Leased property and equipment under capital lease |  | 3-8         |  |      | 34    |      |   | 43   
|                                                  |  |             |  |      |       |      |   |      
|                                                  |  |             |  |      | 6,646 |      |   | 6,591
|Less accumulated depreciation and amortization    |  |             |  |      | 2,471 |      |   | 2,245
|                                                  |  |             |  |      |       |      |   |      
|                                                  |  |             |  |      | 4,175 |      |   | 4,346
|Less net property assets held for sale            |  |             |  |      |      |      |   | 7    
|                                                  |  |             |  |      |       |      |   |      
|Total                                             |  |             |  | $    | 4,175 |      | $ | 4,339
|                                                  |  |             |  |      |       |      |   |      



NOTE 9  INVESTMENT IN TOYS
R US  JAPAN



We have accounted for our
47.9% ownership investment in the common stock of Toys R Us  Japan, a licensee of ours, using the equity method of accounting since the initial public offering of Toys R Us  Japan in April 2000.



Our equity in the (loss) earnings of Toys R Us
 Japan is included in consolidated SG&A on our Consolidated Statements of Operations. The loss for fiscal 2005 was $3 million and the earnings were $23 million and $32 million for fiscal 2004 and fiscal 2003, respectively. The carrying
value of the investment is reflected on our consolidated balance sheets as part of the line item other assets and was $147 million in 2005 and $157 million in 2004. At January 28, 2006, the quoted market value of our investment was $227
million, which exceeds our carrying value. The valuation is derived from a mathematical calculation based on the closing quotation on January 28, 2006 published by the Tokyo over-the-counter market and is not necessarily indicative of the
amount that could be realized upon sale. We had been the guarantor of 80% of a 10 billion yen loan to Toys R Us  Japan from a third party in Japan. On January 16, 2006, Toys R Us  Japan repaid and
refinanced this loan. We did not provide guarantees under the new loan. We currently guarantee 80% of Toys R Us  Japans three installment loans from a third party in Japan, totaling 6.5 billion yen ($56 million). These loans
have annual interest rates of 2.6%  2.8%. Refer to Note 28 entitled SUBSEQUENT EVENTS for details of our and/or the Sponsors proposed increase in the number of directors on the Board of Directors of Toys
R Us  Japan in April 2006.



74



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



NOTE 10  ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES



A summary of the Companys accrued expenses and other current
liabilities as of January 28, 2006 and January 29, 2005, is outlined in the table below:



|                                       |  |      |     |      |   |    
|-------------------------------------- |  | ---- | --- | ---- | - | ---
|(In millions)                          |  | 2005 |     | 2004
|Gift card / gift certificate liability |  | $    | 195 |      | $ | 172
|Accrued bonus                          |  |      | 49  |      |   | 74 
|Accrued interest                       |  |      | 80  |      |   | 59 
|Sales and use tax / VAT payable        |  |      | 92  |      |   | 84 
|Current deferred tax liabilities       |  |      | 66  |      |   | 76 
|Other(1)                               |  |      | 418 |      |   | 416
|                                       |  |      |     |      |   |    
|Total                                  |  | $    | 900 |      | $ | 881
|                                       |  |      |     |      |   |    

---

|(1) | Other includes, among other items, accrued payroll and other benefits, profit sharing and other operating accruals.
|--- | -------------------------------------------------------------------------------------------------------------------



NOTE 11  SEASONAL FINANCING AND LONG-TERM DEBT



A summary of the Companys long-term debt and seasonal financing as of
January 28, 2006 and January 29, 2005, is outlined in the table below:



|                                                                                          |  |      |       |      |   |      
|----------------------------------------------------------------------------------------- |  | ---- | ----- | ---- | - | -----
|(In millions)                                                                             |  | 2005 |       | 2004
|6.875% notes, due fiscal 2006                                                             |  | $    | 250   |      | $ | 253  
|LIBOR plus 1.50% senior facility, due fiscal 2006-2011                                    |  |      | 1,008 |      |   |     
|LIBOR plus 1.30% mortgage loan, due fiscal 2007                                           |  |      | 800   |      |   |     
|Equity security units (including, as a part thereof, 6.25% notes due fiscal 2007)(a)      |  |      |      |      |   | 403  
|Note at an effective cost of 2.23% due in semi-annual installments through fiscal 2008(b) |  |      | 81    |      |   | 109  
|LIBOR plus 3.0% credit facility, due fiscal 2008                                          |  |      | 1,300 |      |   |     
|7.625% notes, due fiscal 2011                                                             |  |      | 527   |      |   | 531  
|LIBOR plus 5.25% bridge loan, due fiscal 2012                                             |  |      | 973   |      |   |     
|7.875% notes, due fiscal 2013                                                             |  |      | 389   |      |   | 389  
|7.375% notes, due fiscal 2018                                                             |  |      | 408   |      |   | 403  
|8.750% debentures, due fiscal 2021                                                        |  |      | 199   |      |   | 199  
|Other                                                                                     |  |      | 12    |      |   | 25   
|                                                                                          |  |      |       |      |   |      
|                                                                                          |  |      | 5,947 |      |   | 2,312
|Less current portion                                                                      |  |      | 407   |      |   | 452  
|                                                                                          |  |      |       |      |   |      
|Total                                                                                     |  | $    | 5,540 |      | $ | 1,860
|                                                                                          |  |      |       |      |   |      

---

|(a) | Refer to Note 14 entitled ISSUANCE OF COMMON STOCK AND EQUITY SECURITY UNITS for
details on the settlement of the debt component of our Equity security units.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | Amortizing note secured by the expected future yen cash flows from license fees due from Toys
R Us  Japan.
|--- | -------------------------------------------------------------------------------------------------------------



75



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



All of the borrowings under our $1.0 billion bridge facility as well as our £95 million and
145 million multi-currency revolving credit facilities, our $800 million mortgage loans, our new $1.3 billion credit facility, our $2 billion credit facility, our $1.9 billion bridge loan, as well as $2 million of the debt included in
Other were incurred by our subsidiaries. In addition, our 8.75% debentures due fiscal 2021 are obligations of Toys R Us, Inc. and our subsidiary Toys-Delaware. All of the other obligations described in the table above are
obligations of Toys R Us, Inc.



As of
January 28, 2006, we were in compliance with our financial covenants related to our outstanding debt.



$1.0 Billion European Facilities Agreement and £95 Million and 145 Million Multi-Currency Revolving Credit Facilities



On July 21, 2005, Toys R Us (UK) Limited, our indirect wholly-owned subsidiary, entered into a senior
facilities agreement with a syndicate of financial institutions. Under the agreement, a $1.0 billion bridge facility and multi-currency revolving credit facilities in an amount of up to £95 million and 145 million, respectively, were
made available to Toys R Us (UK) Limited and other European affiliates of Toys R Us (UK) Limited. The facilities are, to the extent legally possible, guaranteed by Toys R Us (UK) Limiteds immediate holding
company, Toys R Us Europe, LLC, and their respective material subsidiaries, and secured by a lien over assets of the borrowers and guarantors under the facilities. The $1.0 billion bridge facility had a scheduled maturity of
July 21, 2006. The revolving credit facilities have a scheduled maturity of July 21, 2010. If the borrowings outstanding under the bridge facility were to exceed $857 million at the maturity date, $282 million could have been converted
into a 51/2year senior facility, and $575 million could have been converted into a six-year senior facility.
Any remaining borrowings in excess of $857 million would have been due upon maturity. The bridge facility has an annual interest rate of LIBOR plus 1.50% and/or EURIBOR plus 1.50%. As of January 28, 2006, we had borrowed the full amount of $1.0
billion on the bridge facility. Following the end of fiscal 2005, on February 9, 2006, we repaid all of the outstanding borrowings under the bridge facility using property financing as well as available funds. We classified $122 million of the
bridge facility as current portion of long-term debt, as this amount was paid by using the available funds, and classified $886 million as long-term debt, as this amount was paid from the funds received from our property financing. Refer to Note 28
to the Consolidated Financial Statements, entitled SUBSEQUENT EVENTS for details on our new long-term financing arrangements. During 2005, we entered into various swap agreements to hedge our exposure related to these facilities. Refer
to Note 13 to the Consolidated Financial Statements, entitled DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES. The multi-currency revolving credit facilities carry an annual interest rate of LIBOR plus 1.50% and/or EURIBOR plus 1.50%. We
had no borrowings under the revolving credit facilities as of January 28, 2006.



The bridge facility and multi-currency revolving credit facilities agreement contains covenants, including, among other things, covenants that restrict the ability of Toys R Us (UK) Limited, Toys
R Us Europe, LLC, and their respective subsidiaries to incur certain additional indebtedness, create or permit liens on assets, or engage in mergers or consolidations. In addition, for so long as the $1.0 billion bridge facility remained
outstanding, Toys R Us Europe, LLC was required to comply with certain financial covenants, including requirements to maintain a ratio of consolidated earnings before interest, taxes, depreciation, and amortization (EBITDA) to net
interest payable of not less than 2.0:1.0 and a ratio of consolidated total net debt to consolidated EBITDA of no greater than 6.5:1.0. Following repayment of the bridge facility, the minimum ratio of consolidated EBITDA to net interest payable
required under the facility will increase to 4.0:1.0 and the maximum ratio of consolidated total net debt to consolidated EBITDA required under the facility will decrease to 4.0:1.0 for the third accounting quarter in each fiscal year and 2.75:1.0
for the first, second and fourth accounting quarters. At January 28, 2006, prior to the repayment of the bridge facility, Toys R Us Europe, LLCs ratio of consolidated EBITDA to net interest payable was 6.4:1.0 and Toys
R Us Europe, LLCs ratio of consolidated total net debt to consolidated EBITDA was 4.6:1.0.



76



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



$800 Million Secured Real Estate Loans



On July 21, 2005, certain indirect wholly owned subsidiaries entered into mortgage loan agreements totaling $800
million, carrying annual weighted average interest rates of LIBOR plus 1.30%. Each of these loan agreements has a two-year term and provides for three one-year extensions at the election of the borrower. Direct and indirect interests in certain real
property located in the United States secured the loans. As of January 28, 2006, we had $800 million outstanding under these loan agreements.



The loan agreements contain covenants, including, among other things, covenants that restrict the ability of the borrowers to incur additional
indebtedness, create or permit liens on assets or engage in mergers or consolidations, commingle assets with affiliates, amend organizational documents, and initiate zoning reclassification of any portion of the secured property. In addition, these
covenants restrict certain transfers of, and the creation of liens on, direct or indirect interests in the borrowers except in specified circumstances. The debt is subject to mandatory prepayment as specified in the agreement.



$1.3 Billion New Holdco Credit Agreement



On December 9, 2005, TRU 2005 RE Holding Co. I, LLC, our indirect
wholly-owned subsidiary, entered into a credit agreement with a syndicate of financial institutions, pursuant to which we borrowed $1.3 billion. We used a portion of the proceeds to repay approximately $927 million of existing indebtedness under the
bridge loan agreement, dated as of July 21, 2005, described above. The remainder of the proceeds from the transaction, after establishing a restricted cash account of $107 million as collateral, was used to pay expenses in connection with the
transaction and to reduce existing indebtedness under a revolving credit facility. The loan has an interest rate of either 3.00% plus LIBOR or 2.00% plus the higher of (i) 0.50% in excess of the overnight Federal funds rate and (ii) the
prime lending rate. Concurrently with the making of the loan, we entered into an interest rate cap agreement to effectively cap the interest rate on LIBOR at 7.50% for the initial term of the loan. The loan is secured in part by certain cash
accounts and contract rights. The initial maturity date is December 9, 2008. The credit agreement provides for two maturity date extension options to December 8, 2009 and December 7, 2010, respectively. The credit agreement contains
covenants, including, among other things, covenants that restrict the ability of the borrower or the guarantors, which are our indirect wholly-owned subsidiaries Wayne Real Estate Company, LLC, MAP Real Estate, LLC, TRU 2005 RE I, LLC, and TRU 2005
RE II Trust, to create or permit liens on assets, incur additional indebtedness, modify or terminate the master lease that these companies have with Toys-Delaware or engage in mergers or consolidations. In addition, these covenants restrict certain
transfers of, and the creation of liens on, direct or indirect interests in the borrower and the guarantors. The credit agreement has a three-year term and provides for two one-year extensions at the election of the borrower. This credit agreement
contains certain borrowing base conditions related to the real property assets owned by the guarantors, which, if the assets cease to comply with such conditions, could result in a required repayment of all or a portion of the loan.



$2 Billion Secured Revolving Credit Facility



On July 21, 2005, we, including Toys-Delaware, our direct wholly-owned
subsidiary, Toys R Us (Canada) Ltd / Toys R Us (Canada) Ltee, our indirect wholly-owned subsidiary, and certain other domestic subsidiaries entered into a $2.0 billion five-year secured revolving credit facility, carrying an
annual interest rate of LIBOR plus 1.75%-3.75%, with a syndicate of financial institutions. The credit facility is available for general corporate purposes and the issuance of letters of credit. Borrowings under this credit facility are secured by
tangible and intangible assets, subject to specific exclusions stated in the credit agreement. The credit agreement contains covenants, including, among other things, covenants that restrict the ability of Toys-Delaware and certain of its
subsidiaries to incur certain additional indebtedness, create or permit liens on assets, engage in



77



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



mergers or consolidations, pay dividends or repurchase capital stock or make other restricted payments, make loans or advances, engage in transactions with
affiliates, or amend material documents. The revolving credit facility also requires that Toys-Delaware maintain a minimum excess availability of $125 million, meaning that the borrowing base (generally consisting of specified percentages of
eligible inventory, credit card receivables and certain real estate less any applicable availability reserves) must exceed the amount of borrowings under the credit facility by a minimum of $125 million. Pricing for the facility is tiered based on
levels of excess availability.



As of January 28, 2006, we
had no borrowings under this facility and had $165 million of letters of credit outstanding. On July 21, 2005, we cancelled our previous unsecured credit facility of $685 million, which had no outstanding balances.



Borrowings under this secured revolving credit facility are made and/or
guaranteed by Toys-Delaware and certain of its subsidiaries and are secured by the tangible and intangible assets (with specified exceptions) of the borrowers, Babiesrus.com, LLC, Toysrus.com, Inc. and certain subsidiaries of Toys-Delaware. The debt
is subject to mandatory prepayment provisions as specified in the credit agreement.



$1.9 Billion Unsecured Bridge Facility



On July 21, 2005, we entered into a bridge loan agreement with a syndicate of financial institutions. Upon consummation of the Merger Transaction, Toys-Delaware became the borrower under this agreement. The bridge loan agreement
originally provided for a one-year term unsecured credit facility of $1.9 billion, carrying an annual interest rate of LIBOR plus 5.25%. Any outstanding bridge loans on July 21, 2006 (the Conversion Date) will be automatically
converted into term loans with a six-year term (Term Loans). On and after the first anniversary of the Conversion Date, lenders collectively holding at least 51% of the Term Loans may elect to exchange their Term Loans for exchange
notes, which will mature on July 21, 2012. On December 9, 2005, we repaid $927 million of the outstanding bridge loan balance in conjunction with the execution of the $1.3 Billion New Holdco Credit Agreement, details of which appear above.
As of January 28, 2006, we had $973 million outstanding under our bridge loan agreement. The borrowings under the bridge loan agreement are guaranteed by Toys R Us, Inc. (until the bridge loans are converted to term loans on July
21, 2006), certain subsidiaries of Toys-Delaware, and certain other entities. In connection with the principal repayment, a pro-rata portion of previously capitalized transaction costs in the amount of approximately $32 million was expensed in 2005.



The bridge loan agreement contains covenants, including, among
other things, covenants that restrict the ability of Toys-Delaware and certain of its subsidiaries to incur certain additional indebtedness, create or permit liens on assets, or engage in mergers or consolidations.



Other Debt



In March 2003, we filed a shelf registration statement with the Securities and Exchange Commission. This
registration statement gave us the capability to sell up to $800 million of debt securities that would be used to repay outstanding debt and for general corporate purposes. In April 2003, we sold and issued $400 million in notes bearing interest at
a coupon rate of 7.875% per annum, maturing on April 15, 2013. The notes were sold at a price of 98.3% of the principal amount, resulting in an effective yield of 8.125% per annum. We received net proceeds of $390 million. In
September 2003, we sold an additional $400 million in notes bearing interest at a coupon rate of 7.375% per annum, maturing on October 15, 2018, which fully utilized our capacity to issue debt under the shelf registration
statement filed in March 2003. The notes were sold at a price of 99.6% of the principal amount, resulting in an effective yield of 7.424% per annum. We received net proceeds of $395 million.



In 2001, we issued and sold $750 million of notes comprised of $500 million
of notes bearing interest at 7.625% per annum, maturing in August 2011, and $250 million of notes bearing interest at 6.875% per annum, maturing in August 2006.



78



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



The annual maturities of long-term debt at January 28, 2006 are as follows:



|                    |  |                       |      
|------------------- |  | --------------------- | -----
|(In millions)       |  | Annual maturities (a)
|2006                |  | $                     | 407  
|2007                |  |                       | 835  
|2008                |  |                       | 1,321
|2009                |  |                       | 1    
|2010                |  |                       |     
|2011 and subsequent |  |                       | 3,383
|                    |  |                       |      
|Total               |  | $                     | 5,947
|                    |  |                       |      

---

|(a) | We had no interest rate and currency swaps that have been designated as fair value hedges as of January 28, 2006.
|--- | -----------------------------------------------------------------------------------------------------------------



NOTE 12  STOCK BASED COMPENSATION



Pre-merger Equity Plans



Prior to the Merger, our stock-based compensation plans (the
Plans) covered our employees, consultants and directors and provided for the issuance of non-qualified options, incentive stock options, performance share options, performance units, stock appreciation rights, restricted shares,
restricted units and unrestricted shares. Approximately, 44.0 million shares of authorized common stock were reserved for the Plans as of January 29, 2005.



The Plans stock options had a variety of vesting dates with the majority of the options vesting approximately three
years from the date of grant; 50% over the first two years, and the remaining 50% over three years. Options granted to directors were exercisable by one-third, commencing on the third, fourth, and fifth anniversaries from the date of the grant. The
exercise price per share of all options granted under the Plans was based on the average of the high and low market price of our common stock on the date of grant. Generally, these options expired ten years from the date of grant.



In connection with the Merger, the Companys outstanding stock options
as well as restricted stock and stock units were settled, cancelled, or, in limited circumstances, exchanged for new interest in Holdings. Each option holder received an amount in cash, less applicable withholding taxes, equal to $26.75 less the
exercise price of each option. Each restricted stock unit holder received $26.75 less applicable withholding taxes. Certain stock options held by management of the Company were exchanged for options to purchase common strips, consisting of nine
shares of Class A common stock and one share of Class L common stock of Holdings (the Rollover Options). Each rollover option retained its original exercise price and expiration date and was fully vested as of July 21, 2005. As
the result of the above stock plan activities, $222 million of compensation expense, including $12 million related to Rollover Options, relating to the Merger, was recognized by the Company in fiscal 2005. This cost is reflected in Transaction
and related costs expense for the fiscal year ended January 28, 2006.



2005 Management Equity Plan



On
July 21, 2005, Holdings Board of Directors adopted the 2005 Management Equity Plan (2005 Plan). The 2005 Plan provides for the granting of service-based and performance-based stock options, Rollover Options, as discussed
above, and restricted stocks to executive officers and other key employees of Holdings and



79



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



its subsidiaries. All awards are in the form of one or more common strips. Each common strip consists of nine shares of Class A common stock and one
share of Class L common stock of Holdings.



The service-based
awards generally cliff vest 40% on the second anniversary of the award with the remaining ratably over the subsequent three years. The performance-based awards vest over a service period, the same period as service-based awards and the achievement
of certain performance conditions by the Company. In addition, to the extent that the performance condition of an award is not satisfied prior thereto, the performance-based awards vest on the eighth anniversary of the date of the grant as long as
the executive is still employed by the Company. All options expire ten years from the date of the grant. As of January 28, 2006, Holdings granted 813,864 service-based and 1,545,822 performance-based options to purchase common strips.



The 2005 Plan also permits the sale of non-transferable,
restricted stock to certain employees at a purchase price equal to fair market value of the common strips. As of January 28, 2006, 62,805 common strips of restricted stock were purchased by executives of the Company at $26.75 per common strip,
the fair value as of that date.



Put Obligations



Concurrent with the Merger, certain officers of the
Company were given options to sell their shares of stock in the Company acquired on the exercise of Rollover Options back to the Company upon their resignation. In addition, certain other executives of the Company whose Rollover Options provide put
rights upon retirement are eligible to retire during the term of the options. As the put rights are within the control of the employee, APB 25 requires the related options to be accounted for as variable in nature. The $2 million intrinsic value
related to these Rollover Options has been classified as other non-current liabilities in the financial statements.



At January 28, 2006, an aggregate of 1.5 million strips were reserved for future option grants under the 2005 plan. All outstanding options
expire at dates ranging from September 8, 2008 to October 25, 2015. Per the 2005 Plan, the Board of Directors has discretion over the amount of shares available for future issuances of restricted stock and Rollover Options.



80



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



Stock option transactions are summarized as follows:



|                                                          |  |                        |   |  |                          |  |                                |      
|--------------------------------------------------------- |  | ---------------------- | - |  | ------------------------ |  | ------------------------------ | -----
|                                                          |  | Shares(1)(in millions) |   |  | Exercise price per share |  | Weighted averageexercise price
|Outstanding at February 1, 2003                           |  | 32.6                   |   |  | $  9.83 - $40.94         |  | $                              | 20.43
|Granted                                                   |  | 5.7                    |   |  | 8.25 -   14.54           |  |                                | 8.35 
|Exercised                                                 |  | (0.5                   | ) |  | 8.25 -   11.97           |  |                                | 8.35 
|Canceled                                                  |  | (4.2                   | ) |  | 8.25 -   40.94           |  |                                | 19.86
|                                                          |  |                        |   |  |                          |  |                                |      
|                                                          |  |                        |  
|Outstanding at January 31, 2004                           |  | 33.6                   |   |  | $  8.25 - $38.56         |  | $                              | 18.61
|Granted                                                   |  | 1.6                    |   |  | 14.37 -   19.69          |  |                                | 16.79
|Exercised                                                 |  | (2.0                   | ) |  | 8.25 -   20.41           |  |                                | 15.13
|Canceled                                                  |  | (4.2                   | ) |  | 8.25 -   38.56           |  |                                | 18.73
|                                                          |  |                        |   |  |                          |  |                                |      
|                                                          |  |                        |  
|Outstanding at January 29, 2005                           |  | 29.0                   |   |  | $8.25 - $38.36           |  | $                              | 18.74
|Granted prior to recapitalization                         |  | 0.0                    |   |  |                         |  |                                |     
|Exercised prior to recapitalization                       |  | (4.8                   | ) |  | 8.25 -   26.02           |  |                                | 18.24
|Cancelled prior to recapitalization                       |  | (0.7                   | ) |  | 8.25 -   34.72           |  |                                | 20.62
|Exercised and settled in connection with recapitalization |  | (21.5                  | ) |  | 8.25 -   26.25           |  |                                | 18.30
|Cancelled in connection with recapitalization             |  | (1.3                   | ) |  | 26.99 -   51.39          |  |                                | 31.19
|Granted subsequent to recapitalization                    |  | 2.4                    |   |  | 26.75                    |  |                                | 26.75
|                                                          |  |                        |   |  |                          |  |                                |      
|                                                          |  |                        |  
|Outstanding at January 28, 2006                           |  | 3.1                    |   |  | $  8.25 - $26.75         |  | $                              | 22.92
|                                                          |  |                        |   |  |                          |  |                                |      

---

|(1) | Post merger options are for common strips of Holdings. Pre-Merger options are for shares of
common stock of the Company.
|--- | ------------------------------------------------------------------------------------------------------------------------



The following table
summarizes information about stock options for common strips of Holdings outstanding at January 28, 2006:



|                                |  |                                |  |                                                    |  |                                |       |                                |     |                                |   |      
|------------------------------- |  | ------------------------------ |  | -------------------------------------------------- |  | ------------------------------ | ----- | ------------------------------ | --- | ------------------------------ | - | -----
|                                |  | Outstanding                    |  | Exercisable (Vested)                              
|Range of exercise
prices        |  | Number ofoptions (in millions) |  | Weighted averageremaining yearsof contractual life |  | Weighted averageexercise price |       | Number ofoptions (in millions) |     | Weighted averageexercise price
|$  8.25  $10.25                |  | 0.5                            |  | 7.2                                                |  | $                              | 8.25  |                                | 0.5 |                                | $ | 8.25 
|$12.00  $19.72                 |  | 0.2                            |  | 6.1                                                |  |                                | 15.68 |                                | 0.2 |                                |   | 15.68
|$26.75                          |  | 2.4                            |  | 9.5                                                |  |                                | 26.75 |                                |    |                                |   |     
|                                |  |                                |  |                                                    |  |                                |       |                                |     |                                |   |      
|Outstanding at January 28, 2006 |  | 3.1                            |  | 8.9                                                |  | $                              | 22.92 |                                | 0.7 |                                | $ | 10.15
|                                |  |                                |  |                                                    |  |                                |       |                                |     |                                |   |      



In addition, options
exercisable and the weighted-average exercise prices were 21.2 million and $20.35 at January 29, 2005, and 28.3 million and $19.37 at January 31, 2004.



Acquisition of Minority Interest in Toysrus.com



Toysrus.com, Inc. had approximately 4.9 million stock options outstanding to both employees and non-employees of the
Company at January 29, 2005 representing approximately 2.4% of the authorized common stock of Toysrus.com. In addition, as a result of option holders having exercised their options, Toysrus.com had approximately 5.0 million shares of
common stock outstanding to both officers and non-employees of the Company at January 29, 2005.



81



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



On January 17, 2006, Toys-Delaware a subsidiary of the Company, acquired all of the outstanding
stock options and shares of Toysrus.com. Each holder of shares in Toysrus.com received $1.13 per share less applicable withholding taxes. Each option holder received an amount in cash, less applicable withholding taxes, equal to the fair value of
the option calculated using an option-pricing model based on the $1.13 per share. As a result of the above, the Company recognized $3 million of compensation expense and $6 million of additional goodwill.



NOTE 13  DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES



SFAS No. 133, as amended, establishes accounting and reporting
standards for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities. It requires the recording of all derivatives as either assets or liabilities on the balance sheet measured at
estimated fair value and the recognition of the unrealized gains and losses. We record the fair market value of our derivatives based on information provided by reliable third parties to other assets and other liabilities within our consolidated
balance sheets. In certain defined conditions, a derivative may be specifically designated as a hedge for a particular exposure. The accounting for derivatives depends on the intended use of the derivatives and the resulting designation.



We designate certain derivative instruments as cash flow hedges and
formally document the hedge relationships, including identification of the hedging instruments and the hedged items, as well as its risk management objectives and strategies for undertaking the hedge transaction, at the time the derivative contract
is executed. We assess the effectiveness of the hedge both at inception and on an on-going basis and determine whether the hedge is highly effective in offsetting changes in cash flows of the linked hedge item. We record the effective portion of
changes in the estimated fair value in accumulated other comprehensive earnings (loss) and subsequently reclassify the related amount of accumulated other comprehensive earnings (loss) to earnings when the hedged items enter into the determination
of earnings. We record any ineffectiveness related to these derivatives to earnings within our consolidated statement of operations. If it is determined that a derivative has ceased to be a highly effective hedge, we will discontinue hedge
accounting for such transaction.



We enter into derivative
financial arrangements to hedge a variety of risk exposures, including interest rate risk associated with our long-term debt and foreign currency risk relating to import merchandise purchases. We enter into interest rate swaps and/or caps to manage
interest rate risk. We enter into foreign exchange forward contracts to minimize and manage the currency risks associated with the settlement of payables related to our merchandise import program.



Hedges related to the import program are designated as cash flow hedges at
inception. Effectiveness is measured on a quarterly basis; any ineffectiveness is immediately recorded to earnings in the consolidated income statement. In cases where no ineffectiveness exists, the changes in fair value of the derivatives are
recorded to other comprehensive income. As inventory is sold, amounts in other comprehensive income are reclassified to cost of sales. It is expected that $2 million of losses that are currently in other comprehensive income will be reclassified to
the statement of operations within the next twelve months.



In
December 2005, we entered into interest rate caps on our $1.3 billion unsecured real estate loan, which carries a rate of LIBOR plus 3.00%. We purchased these interest rate caps to hedge the adverse impact on future interest payments that would
arise if short-term interest rates were to increase significantly. The interest rate caps are considered hedges of the variable cash flows associated with changes in one month LIBOR above 7.50%. The instruments are designated as cash flow hedges
under the long-haul method, whereby the company evaluates the effectiveness of the hedging relationships on an ongoing basis and recalculates changes in fair value of the derivatives and related hedged items independently. At January 28, 2006,
the change in fair value of the caps was immaterial and there was no material ineffectiveness.



82



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



In October 2005, we entered into three forward-starting interest rate swaps to hedge an anticipated
exposure related to the refinancing of the European Bridge Facility with European Property Financing. These swaps hedge the variable LIBOR and EURIBOR rates for notional amounts that include £402 million and 230 million for fixed rates
of interest at 4.56% for the British pound denominated swaps and 3.01% for the euro denominated swaps. These interest rate swaps are designated as cash flow hedges of the variable cash flows associated with changes in three-month LIBOR and EURIBOR.
In these hedging relationships, we are hedging the LIBOR/EURIBOR component, which is generally 3-month LIBOR/EURIBOR. Payments to be received (or paid) under the swap contract will offset the fluctuations in debt interest expense caused by
changes in the relevant LIBOR/ EURIBOR index. As such, these instruments hedge fluctuations in the debts interest expense caused by changes in the relevant LIBOR/EURIBOR index. The instruments are designated as cash flow hedges under the
long-haul method, whereby the company evaluates the effectiveness of the hedging relationships on an ongoing basis and recalculates changes in fair value of the derivatives and related hedged items independently. The interest rate swaps were highly
effective in offsetting the changes in cash flows attributable to the risk being hedged. Ineffectiveness in the hedging relationship was primarily caused by differences in reset rates and timing of payments when compared to the forecasted debt
issuance. At January 28, 2006, the fair value of the swaps was $8 million recorded as a long-term derivative asset. We also recognized an unrealized gain of $4 million (net of tax of $1 million) recorded as accumulated other comprehensive
income on the Consolidated Balance Sheets, and less than $1 million of ineffectiveness recorded to interest expense. In relation to these hedging relationships, we also determined that certain cash flows were probable of not occurring. We
recorded $2 million of the changes in fair values of the interest rate swaps to interest expense in the current quarter because it was probable that those forecasted transactions would not occur.



In July 2005, we entered into interest rate caps on our $800 million secured
real estate loans, which carry annual weighted average interest rates of LIBOR plus 1.30%. We purchased these interest rate caps to hedge the adverse impact on future interest payments that would arise if short-term interest rates were to increase
significantly. The interest rate caps are considered hedges of the variable cash flows associated with changes in one month LIBOR above 7.00%. The instruments are designated as cash flow hedges and, because critical terms match, are considered
perfectly effective hedges. At January 28, 2006, the change in fair value of the caps was immaterial. We conduct a quarterly assessment of effectiveness and found that, at January 28, 2006, there was no ineffectiveness.



On May 27, 2005 and June 9, 2005, we terminated interest rate swap
agreements that were previously classified as fair value hedges with a total notional value of $1.55 billion. As a result of these actions, we received a net payment of $38 million, the majority of which has been recorded in long-term debt as a
deferred credit and will be amortized over the remaining term of the related notes. Additionally, interest will now accrue at the respective coupon rates for the $1.55 billion of debt with respect to those interest rate swaps that were terminated.
Specifically, the following interest rate swaps were terminated:



| |  |  | $250 million of notional amount of swaps on 6.875% notes, due fiscal 2006;
| | - |  | --------------------------------------------------------------------------



| |  |  | $500 million of notional amount of swaps on 7.625% notes, due fiscal 2011;
| | - |  | --------------------------------------------------------------------------



| |  |  | $400 million of notional amount of swaps on 7.875% notes, due fiscal 2013; and
| | - |  | ------------------------------------------------------------------------------



| |  |  | $400 million of notional amount of swaps on 7.375% notes, due fiscal 2018.
| | - |  | --------------------------------------------------------------------------



83



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



NOTE 14  ISSUANCE OF COMMON STOCK AND EQUITY SECURITY UNITS



In May 2002, we issued approximately 8.0 million equity security units
with a stated amount of $50 per unit and received net proceeds of $390 million. Each equity security unit consisted of a contract to purchase, for $50, a specified number of shares of common stock in August 2005, and a 6.25% note due fiscal 2007
with a principal amount of $50. The 6.25% notes due fiscal 2007 were initially pledged to secure the holders obligation to purchase our common stock under the related purchase contract.



On April 6, 2005, we commenced a cash tender offer to purchase up to
$402.5 million principal amount of our outstanding 6.25% notes due 2007 originally issued as part of our equity security units. In the tender offer, $380.7 million aggregate principal amount of notes were validly tendered and accepted for payment,
and United States treasury securities were substituted as collateral to secure the holders obligations to purchase our common stock under the related purchase contract. The tendered notes were retired on May 6, 2005.



On May 6, 2005, we purchased and retired the remaining $21.8 million
aggregate principal amount of 6.25% notes due fiscal 2007 in the remarketing that occurred on May 11, 2005. The purchase contracts were not affected by the tender offer or the purchase of the remaining notes.



On July 13, 2005, July 21, 2005, and August 8, 2005, $3
million, $17 million, and $351 million, respectively of our equity security units were settled. The settlement rate in effect at the time of the settlement, including the merger early settlement on August 8, 2005 was 2.3202 shares of the
Companys common stock under the purchase contract formula. As a result of the Merger, holders that settled on August 8, 2005 were entitled to receive $26.75 per share in lieu of each share of common stock that otherwise would have been
issuable under the purchase contract upon settlement, or $62.06535 per unit. The $50 purchase price payable by the holders was offset against the $62.06535, resulting in payment by the Company of $12.06535 per equity security unit. Settling holders
also received Treasury securities with a face amount of $50 per each equity security unit that were pledged as collateral by the equity security unit holders for their obligations under the purchase contracts.



The remaining $31 million of equity security units were settled in accordance
with their terms on the final settlement date of August 16, 2005, and the holders received $62.06535 per unit, or $26.75 per share in lieu of the 2.3202 shares of common stock that otherwise would have been issuable under the purchase contract
upon settlement. The proceeds of maturing Treasury securities pledged as collateral by the equity security holders for their obligations under the purchase contracts were used to pay the $50 purchase price per unit to the Company. As of
August 16, 2005, all of our obligations under the equity security units have been fully satisfied and we have no further obligations remaining with respect to the equity security units.



NOTE 15  DEFINED BENEFIT PENSION PLANS



We sponsor defined benefit pension plans covering certain international
employees, in the United Kingdom (The Toys R Us Limited Staff Pension and Life Assurance Scheme) and Germany (The Toys R Us Germany Pension Plan), respectively with such benefits
accounted for on an accrual basis using actuarial assumptions. We account for these defined benefit pension plans in accordance with SFAS No. 132 (revised 2003), Employers Disclosures about Pensions and Other Postretirement
Benefits (SFAS 132(R)). SFAS 132(R) requires additional disclosures about assets, obligations, cash flows and net periodic benefit cost of defined benefit pension plans. We use January 28, 2006 as a measurement date that
matches the end of our fiscal years for our pension plans.



84



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



Information regarding our pension plans at January 28, 2006, and January 29, 2005, is as
follows:



Obligation and funded status at end of fiscal year (in millions):



Change in benefit obligation:



|                                        |  |      |    |   |      |   |    |  
|--------------------------------------- |  | ---- | -- | - | ---- | - | -- | -
|                                        |  | 2005 |    |   | 2004 |  
|Benefit obligation at beginning of year |  | $    | 50 |   |      | $ | 40 |  
|Service cost                            |  |      | 3  |   |      |   | 3  |  
|Interest cost                           |  |      | 2  |   |      |   | 2  |  
|Employee contributions                  |  |      | 1  |   |      |   | 1  |  
|Benefits, expenses paid                 |  |      | (1 | ) |      |   | (1 | )
|Actuarial loss                          |  |      | 12 |   |      |   | 2  |  
|Foreign currency impact                 |  |      | (4 | ) |      |   | 3  |  
|                                        |  |      |    |   |      |   |    |  
|Benefit obligation at end of year       |  | $    | 63 |   |      | $ | 50 |  
|                                        |  |      |    |   |      |   |    |  



Change in plan assets:



|                                               |  |      |     |   |      |   |     |  
|---------------------------------------------- |  | ---- | --- | - | ---- | - | --- | -
|                                               |  | 2005 |     |   | 2004 |  
|Fair value of plan assets at beginning of year |  | $    | 25  |   |      | $ | 19  |  
|Actual return on plan assets                   |  |      | 5   |   |      |   | 2   |  
|Employer contributions                         |  |      | 3   |   |      |   | 3   |  
|Employee contributions                         |  |      | 1   |   |      |   | 1   |  
|Benefits, expenses paid                        |  |      | (1  | ) |      |   | (1  | )
|Foreign currency  Impact                      |  |      | (2  | ) |      |   | 1   |  
|                                               |  |      |     |   |      |   |     |  
|Fair value of plan assets at end of year       |  |      | 31  |   |      |   | 25  |  
|                                               |  |      |     |   |      |   |     |  
|Funded status                                  |  |      | (32 | ) |      |   | (25 | )
|Unrecognized actuarial loss                    |  |      | 23  |   |      |   | 16  |  
|Related tax benefit                            |  |      | (1  | ) |      |   | (2  | )
|                                               |  |      |     |   |      |   |     |  
|Net amount recognized at year-end              |  | $    | (10 | ) |      | $ | (11 | )
|                                               |  |      |     |   |      |   |     |  



Amounts recognized in the statement
of financial position consist of:



|                                     |  |      |     |   |      |   |     |  
|------------------------------------ |  | ---- | --- | - | ---- | - | --- | -
|                                     |  | 2005 |     |   | 2004 |  
|Accrued benefit liability            |  | $    | (30 | ) |      | $ | (24 | )
|Prepaid pension cost                 |  |      | 3   |   |      |   | 3   |  
|Accumulated other comprehensive loss |  |      | 13  |   |      |   | 10  |  
|                                     |  |      |     |   |      |   |     |  
|Net amount recognized                |  | $    | (14 | ) |      | $ | (11 | )
|                                     |  |      |     |   |      |   |     |  



The accumulated
benefit obligation for our defined benefit pension plans was $57 million and $47 million at January 28, 2006 and January 29, 2005, respectively. The additional minimum pension liability, classified in accumulated other comprehensive loss,
increased by $3 million during fiscal 2005 and decreased by $2 million during fiscal 2004.



85



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



Information for pension plans with an accumulated benefit obligations in excess of plan assets:



|                                    |  |      |    |      |   |   
|----------------------------------- |  | ---- | -- | ---- | - | --
|                                    |  | 2005 |    | 2004
|Projected benefit obligation        |  | $    | 63 |      | $ | 50
|Accumulated benefit obligation, net |  |      | 25 |      |   | 22
|Fair value of plan assets           |  |      | 31 |      |   | 25



Components of net periodic benefit
cost during each fiscal year:



|                               |  |      |    |   |      |   |    |      |  |   |    |  
|------------------------------ |  | ---- | -- | - | ---- | - | -- | ---- |  | - | -- | -
|                               |  | 2005 |    |   | 2004 |   |    | 2003 | 
|Service cost                   |  | $    | 3  |   |      | $ | 3  |      |  | $ | 2  |  
|Interest cost                  |  |      | 2  |   |      |   | 2  |      |  |   | 2  |  
|Expected return on plan assets |  |      | (1 | ) |      |   | (1 | )    |  |   | (1 | )
|Recognized actuarial loss      |  |      | 1  |   |      |   | 1  |      |  |   | 1  |  
|                               |  |      |    |   |      |   |    |      |  |   |    |  
|Net periodic benefit cost      |  | $    | 5  |   |      | $ | 5  |      |  | $ | 4  |  
|                               |  |      |    |   |      |   |    |      |  |   |    |  



We expect to
contribute $3 million to our pension plans in 2006. Pension benefit payments, which reflect future service, as appropriate, are expected to be less than $1 million for each of the years 2006 to 2010, and $1 million thereafter.



Weighted-average assumptions used to determine benefit
obligations at fiscal year end:



|                              |  |      |   |  |         |   |  |         |  
|----------------------------- |  | ---- | - |  | ------- | - |  | ------- | -
|                              |  | 2005 |   |  | 2004(1) |   |  | 2003(2) |  
|Discount rate                 |  | 4.6  | % |  | 5.3     | % |  | 5.6     | %
|Rate of compensation increase |  | 3.1  | % |  | 3.4     | % |  | 3.9     | %



Weighted-average assumptions used
to determine net periodic benefit costs as of fiscal year end:



|                                        |  |         |   |  |         |   |  |      |  
|--------------------------------------- |  | ------- | - |  | ------- | - |  | ---- | -
|                                        |  | 2005(1) |   |  | 2004(2) |   |  | 2003 |  
|Discount rate                           |  | 5.2     | % |  | 5.5     | % |  | 5.3  | %
|Long-term rate of return on plan assets |  | 5.8     | % |  | 6.6     | % |  | 6.2  | %
|Rate of compensation increase           |  | 3.1     | % |  | 3.4     | % |  | 3.9  | %

---

|(1),(2) | Based on weighted average of U.K. and Germany plans
|------- | ---------------------------------------------------



The expected return on assets is the rate of return expected to be achieved on pension fund assets in the long term, net of Plan expenses. The expected
return on assets assumption for 2006 has been determined by considering the actual asset classes held by the Plan at January 28, 2006, and our expectations of future rates of return on each asset class.



For equities, we have assumed that the long-term rate of return will exceed
that of United Kingdom government bonds by a margin known as the equity risk premium. Based on historic data and current expectations, we have adopted a risk premium of 2.5% above the 20-year United Kingdom government bond yield. For
bonds, we have assumed that the long-term rate of return will exceed the current return on 20-year United Kingdom government bonds by 0.5%.



At January 28, 2006, the 20-year United Kingdom government bond yield was slightly more than 4.0%. Therefore, we have assumed an equity return of
6.5% and a bond return of 4.5%. Based on the current asset allocation in the United Kingdom Plan, the overall expected return on plan assets is 6.0% for 2006.



86



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



Under the terms of the German Plan, all proceeds are invested in long-term insurance contracts, which
provide guaranteed returns sufficient to meet plan objectives. At January 28, 2006, 100.0% of the Plan assets were invested in Victoria Insurances general investment strategy. Based on the current asset allocation of this strategy, the
overall return on plan assets is expected at 4.0% for 2006.



Weighted-average asset allocation at fiscal year end by asset category:



|                    |  |       |   |  |      |  
|------------------- |  | ----- | - |  | ---- | -
|                    |  | 2005  |   |  | 2004 |  
|Securities          |  | 68.2  | % |  | 63.8 | %
|Debt securities     |  | 22.0  | % |  | 23.3 | %
|Insurance contracts |  | 9.0   | % |  | 10.0 | %
|Cash                |  | 0.8   | % |  | 2.9  | %
|                    |  |       |   |  |      |  
|Total               |  | 100.0 | % |  | 100  | %
|                    |  |       |   |  |      |  



Our overall investment
policy falls into two parts. The strategic management of the assets is the responsibility of the Trustees (acting based on advice as they deem appropriate) and is driven by investment objectives as set out below. The remaining elements of our
investment policy are part of the day-to-day management of the assets, which is delegated to a professional investment manager. The trustees of our defined benefit pension plans are guided by an overall objective of achieving, over the long-term, a
return on the investments, which is consistent with the long-term assumptions made by the Actuary in determining the funding of the Plan. The long-term strategic asset allocation for the plans assets is currently 70.0% equities and 30.0% bonds
for the United Kingdom Plan and 100.0% in insurance for the German Plan.



The investment returns that the Trustees expect to achieve are those that are broadly in line with or above the returns of the respective market indices and performance targets against which the investment manager is
benchmarked. Over the longer term, the Trustees expect to achieve an investment return in excess of Retail Price Inflation. The Trustees meet with the investment manager regularly to review the managers actions together with the reasons for,
and the background to, investment performance. We have retained investment consultants to assist the Trustees in fulfilling their responsibility for monitoring the investment manager and they provide investment reports to the Trustees as and when
the Trustees so request.



NOTE 16  COMPREHENSIVE LOSS



Comprehensive loss includes net (loss) earnings as currently reported
under generally accepted accounting principles, and other comprehensive loss. Other comprehensive loss considers the effect of additional economic events that are not required to be recorded in determining net (loss) earnings but rather are reported
as a separate component of stockholders (deficit) equity. Other comprehensive (loss) earnings include foreign currency translation adjustments, fluctuations in the fair market value of certain derivative financial instruments and minimum
pension liability adjustments.



Comprehensive loss, net of
taxes, is comprised of:



|                                                          |  |      |     |   |      |   |     |               |  |   |     |  
|--------------------------------------------------------- |  | ---- | --- | - | ---- | - | --- | ------------- |  | - | --- | -
|(In millions)                                             |  | 2005 |     |   | 2004 |   |     | 2003          | 
|                                                          |  |      |     |   |      |   |     | (As restated) | 
|Foreign currency translation adjustments                  |  | $    | (42 | ) |      | $ | 21  |               |  | $ | (37 | )
|Unrealized (loss) gain on hedged transactions, net of tax |  |      |    |   |      |   | (18 | )             |  |   | (15 | )
|Minimum pension liability adjustment, net of tax          |  |      | (13 | ) |      |   | (10 | )             |  |   | (12 | )
|                                                          |  |      |     |   |      |   |     |               |  |   |     |  
|                                                          |  | $    | (55 | ) |      | $ | (7  | )             |  | $ | (64 | )
|                                                          |  |      |     |   |      |   |     |               |  |   |     |  



87



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



NOTE 17  STOCKHOLDERS EQUITY



Immediately prior to the Merger, the Company had authorized 650,000,000 shares of common stock, par value $.10 per share, of
which 221,015,171 shares were outstanding. A portion of the proceeds of the Merger was used to pay the holders of the common stock for their stock and to settle outstanding options, restricted stock and restricted units under the Companys
stock-based compensation plans. Following the Merger Transaction and Inversion, the Companys previously authorized common stock was cancelled and the Company amended its charter to authorize 3,000 shares of common stock, par value $.01 per
share, 1,000 shares of which are outstanding and all of which are owned by Holdings. For further details refer to Note 12 entitled STOCK BASED COMPENSATION.

NOTE 18  STOCK PURCHASE WARRANTS



In 2000 we issued 1.2 million stock purchase warrants for $8.33 per warrant. Each warrant gave the holder thereof the right to purchase one share of Toys R Us common stock at an exercise price of $13
per share, until their expiration in 2010. On August 8 and August 13, 2005, all warrants were settled for a net amount of $16.5 million. Accordingly, all of our obligations under our stock purchase warrant agreements have been fully
satisfied and we have no further obligations remaining with respect to the warrant agreements.



In addition, we granted a warrant in 2000 entitling Amazon.com, Inc. (Amazon.com) to acquire up to 5% (subject to dilution under certain circumstances) of the capital of Toysrus.com, LLC at the then market
value. The warrant expired on December 31, 2004.



NOTE 19  LEASES



We lease a portion of the real estate used in our
operations. Most leases require us to pay real estate taxes and other expenses and some leases require additional payments based on percentages of sales.



Minimum rental commitments under non-cancelable operating leases having a term of more than one year as of January 28, 2006 are as follows:



|                    |  |                     |       |                |   |                   |  |   |      
|------------------- |  | ------------------- | ----- | -------------- | - | ----------------- |  | - | -----
|(In millions)       |  | Grossminimumrentals |       | Subleaseincome |   | Netminimumrentals
|2006                |  | $                   | 328   |                | $ | 25                |  | $ | 303  
|2007                |  |                     | 313   |                |   | 23                |  |   | 290  
|2008                |  |                     | 293   |                |   | 18                |  |   | 275  
|2009                |  |                     | 277   |                |   | 14                |  |   | 263  
|2010                |  |                     | 259   |                |   | 11                |  |   | 248  
|2011 and subsequent |  |                     | 1,256 |                |   | 63                |  |   | 1,193
|                    |  |                     |       |                |   |                   |  |   |      
|Total               |  | $                   | 2,726 |                | $ | 154               |  | $ | 2,572
|                    |  |                     |       |                |   |                   |  |   |      



Total rent expense,
net of sublease income, was $299 million, $300 million, and $307 million in 2005, 2004 and 2003, respectively. We remain directly and primarily liable for lease payments to third party landlords related to locations where we have subleased all or a
portion of the locations to third parties. Rental payments received from our sub-lessees offset the lease payments made to third party landlords. To the extent that sub-lessees fail to make sublease rental payments, our total net rent expense to the
third party landlords would increase by the amount of the deficiency of the sub-lessees payments.



88



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



For leases that contain predetermined fixed escalations of the minimum rentals, we recognize the
related rental expense on a straight-line basis and record the difference between the recognized rental expense and amounts payable under the leases as deferred rent liability. Deferred rent liabilities are shown as separate line items on our
consolidated balance sheets and were $260 million at January 28, 2006, and $269 million at January 29, 2005. Virtually all of our leases include options that allow us to renew or extend the lease term beyond the initial lease period,
subject to terms and conditions agreed upon at the inception of the lease. Such terms and conditions might include rental rates agreed upon at the inception of the lease that could represent below or above market rental rates later in the life of
the lease, depending upon market conditions at the time of such renewal or extension. In addition, many leases may include early termination options, which can be exercised under specified conditions, for example, upon damage, destruction or
condemnation of a specified percentage of the value or land area of the property.



Lease payments that depend on factors that are not measurable at the inception of the lease, such as future sales volume, are contingent rentals and are excluded from minimum lease payments and included in the
determination of total rental expense when it is probable that the expense has been incurred and the amount is reasonably estimable. Future payments for maintenance, insurance and taxes to which we are obligated are excluded from minimum lease
payments. Tenant allowances received upon entering into certain store leases are recognized on a straight-line basis as a reduction to rent expense over the lease term.



NOTE 20  INCOME TAXES



(Loss) earnings before income taxes is as follows:



|                                    |  |      |      |   |      |   |     |               |  |   |     |  
|----------------------------------- |  | ---- | ---- | - | ---- | - | --- | ------------- |  | - | --- | -
|(In millions)                       |  | 2005 |      |   | 2004 |   |     | 2003          | 
|                                    |  |      |      |   |      |   |     | (as restated) | 
|U.S.                                |  | $    | (591 | ) |      | $ | (10 | )             |  | $ | (64 | )
|Foreign                             |  |      | 86   |   |      |   | 203 |               |  |   | 157 |  
|                                    |  |      |      |   |      |   |     |               |  |   |     |  
|(Loss) earnings before income taxes |  | $    | (505 | ) |      | $ | 193 |               |  | $ | 93  |  
|                                    |  |      |      |   |      |   |     |               |  |   |     |  



The provision for
income taxes is as follows:



|                                             |  |      |      |   |      |   |      |               |  |   |     |  
|-------------------------------------------- |  | ---- | ---- | - | ---- | - | ---- | ------------- |  | - | --- | -
|(In millions)                                |  | 2005 |      |   | 2004 |   |      | 2003          | 
|                                             |  |      |      |   |      |   |      | (as restated) | 
|Current:                                     |  |      |      |   |      |   |      |               | 
|U.S. Federal                                 |  | $    | (103 | ) |      | $ | (109 | )             |  | $ | (16 | )
|Foreign                                      |  |      | 42   |   |      |   | 52   |               |  |   | 47  |  
|State                                        |  |      | 20   |   |      |   | 36   |               |  |   | (28 | )
|                                             |  |      |      |   |      |   |      |               |  |   |     |  
|Total provision (benefit) for current taxes  |  |      | (41  | ) |      |   | (21  | )             |  |   | 3   |  
|                                             |  |      |      |   |      |   |      |               |  |   |     |  
|Deferred:                                    |  |      |      |   |      |   |      |               |  |   |     |  
|U.S. Federal                                 |  |      | (56  | ) |      |   | (46  | )             |  |   | 8   |  
|Foreign                                      |  |      | (14  | ) |      |   | 6    |               |  |   | 7   |  
|State                                        |  |      | (10  | ) |      |   | 2    |               |  |   | 12  |  
|                                             |  |      |      |   |      |   |      |               |  |   |     |  
|Total provision (benefit) for deferred taxes |  |      | (80  | ) |      |   | (38  | )             |  |   | 27  |  
|                                             |  |      |      |   |      |   |      |               |  |   |     |  
|Total provision (benefit) for income taxes   |  | $    | (121 | ) |      | $ | (59  | )             |  | $ | 30  |  
|                                             |  |      |      |   |      |   |      |               |  |   |     |  



89



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



The tax rate reconciliation is as follows:



|                                               |  |       |    |  |        |    |  |                    |  
|---------------------------------------------- |  | ----- | -- |  | ------ | -- |  | ------------------ | -
|                                               |  | 2005  |    |  | 2004   |    |  | 2003 (as restated) |  
|U.S. federal statutory tax rate                |  | (35.0 | )% |  | 35.0   | %  |  | 35.0               | %
|State taxes, net of valuation allowances       |  | 0.8   |    |  | 19.2   |    |  | (10.0              | )
|Foreign taxes, net of valuation allowances     |  | (4.9  | )  |  | (2.3   | )  |  | (3.6               | )
|Distributed earnings of foreign subsidiaries   |  | 7.1   |    |  |       |    |  |                   |  
|Undistributed earnings of foreign subsidiaries |  | 9.0   |    |  |       |    |  |                   |  
|Foreign tax credits                            |  | (4.7  | )  |  |       |    |  |                   |  
|Reversal of Japanese foreign tax credits       |  | 8.6   |    |  |       |    |  |                   |  
|Non-deductible compensation                    |  | 1.9   |    |  |       |    |  |                   |  
|Extraordinary dividend                         |  | (7.1  | )  |  | 27.9   |    |  |                   |  
|Non-deductible fees and expenses               |  | 3.5   |    |  |       |    |  |                   |  
|Adjustment of federal reserves                 |  | (4.1  | )  |  | (104.7 | )  |  | 18.7               |  
|Adjustment of deferred tax accounts            |  | (0.2  | )  |  | (4.8   | )  |  | (5.2               | )
|Other                                          |  | 1.1   |    |  | (0.7   | )  |  | (2.9               | )
|                                               |  |       |    |  |        |    |  |                    |  
|Effective tax rate                             |  | (24.0 | )% |  | (30.4  | )% |  | 32.0               | %
|                                               |  |       |    |  |        |    |  |                    |  



The tax effects of
temporary differences are included in deferred tax accounts as follows:



|                                                      |  |      |      |   |      |   |      |  
|----------------------------------------------------- |  | ---- | ---- | - | ---- | - | ---- | -
|(In millions)                                         |  | 2005 |      |   | 2004 |  
|Deferred tax assets:                                  |  |      |      |   |      |  
|Federal tax loss carry-forwards                       |  | $    | 181  |   |      | $ | 63   |  
|Federal tax credit and other carry-forwards           |  |      | 107  |   |      |   | 96   |  
|Foreign tax loss carry-forwards                       |  |      | 290  |   |      |   | 332  |  
|State tax loss carry-forwards                         |  |      | 101  |   |      |   | 123  |  
|Straight line rent                                    |  |      | 95   |   |      |   | 122  |  
|Inventory                                             |  |      | 36   |   |      |   |     |  
|Restructuring charges                                 |  |      | 44   |   |      |   | 48   |  
|Other                                                 |  |      | 103  |   |      |   | 154  |  
|                                                      |  |      |      |   |      |   |      |  
|Gross deferred tax assets before valuation allowances |  |      | 957  |   |      |   | 938  |  
|Valuation allowances related to:                      |  |      |      |   |      |   |      |  
|Foreign tax loss carry-forwards                       |  |      | (290 | ) |      |   | (331 | )
|State tax loss carry-forwards                         |  |      | (86  | ) |      |   | (92  | )
|                                                      |  |      |      |   |      |   |      |  
|Total deferred tax assets                             |  | $    | 581  |   |      | $ | 515  |  
|                                                      |  |      |      |   |      |   |      |  
|Deferred tax liabilities:                             |  |      |      |   |      |   |      |  
|Fixed assets                                          |  | $    | (327 | ) |      | $ | (423 | )
|Inventory                                             |  |      | (26  | ) |      |   | (39  | )
|Un-repatriated foreign earnings                       |  |      | (98  | ) |      |   |     |  
|Unearned revenue from gift cards                      |  |      | (19  | ) |      |   |     |  
|Earnings of unconsolidated Japanese subsidiary        |  |      | (51  | ) |      |   | (51  | )
|Other                                                 |  |      | (49  | ) |      |   | (46  | )
|                                                      |  |      |      |   |      |   |      |  
|Total deferred tax liabilities                        |  | $    | (570 | ) |      | $ | (559 | )
|                                                      |  |      |      |   |      |   |      |  



90



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



Carryforwards



At year-end the Company had recorded deferred tax benefits of $679 million for federal, foreign and state loss, credit and other carry-forwards.
Management believes that all of the foreign tax loss carry-forwards and some of the state tax loss carry-forwards will not be used, and has established $376 million of valuation allowances to offset the tax benefit of these carry-forwards. During
the year certain foreign and state tax loss carry-forwards were utilized to offset income or expired unused. The corresponding valuation allowances related to these carry-forwards decreased accordingly.



As previously described, the Company underwent an ownership change. Federal,
certain state and certain foreign taxing jurisdictions impose limitations on the amount of tax loss, credit and other carry-forwards that can be used to offset current income and tax within any given year when there has been an ownership change.
Section 382 of the Internal Revenue Code imposes a limitation on the amount of tax loss, credit and other carry-forwards that can be used to offset current income and tax within any given year when there has been an ownership change, as
defined. The Companys U.S. federal tax loss and credit carry-forward limitation is an amount equal to the value of the Company multiplied by the long-term tax exempt rate, as defined. As of January 28, 2006, the Company had a U.S. federal
tax loss carry-forward of $518 million, of which $57 million a year can be used to offset federal taxable income before considering certain Section 382 planning opportunities. In addition, the company has state tax loss carry-forwards of $1.3
billion and foreign tax loss carry-forwards of $813 million which may also be subject to similar limitations.



The Companys $518 million of federal tax loss carry-forwards and $107 million of federal tax credit carry-forwards will expire during the next 6 to
20 years. Of the Companys $1.3 billion of state tax loss carry-forwards, $256 million will expire during the next 5 years and $1.1 billion during the next 6 to 20 years. Of the Companys $813 million of foreign tax loss carry-forwards, $4
million will expire during the next 5 years, $1 million during the next 6 to 20 years, and $809 million may be carried forward indefinitely.



Reserves



Various U.S. federal, state and foreign taxing authorities routinely audit the companys income tax returns. In June 2004, the Internal Revenue
Service (IRS) completed its examination of the Companys U.S. federal income tax returns for years 1997 to 1999. Based on the outcome of this audit, we reversed $200 million of tax reserves and interest thereon that had been
established in prior periods to cover tax contingencies in the years that were addressed by this audit. Our U.S. federal income tax returns for the years 2000 to 2002 are currently under examination by the IRS. Our state income tax returns for years
1994 to 2004 in 12 states are currently under examination by various taxing authorities, and our foreign income tax returns for years 1996 to 2003 in several foreign countries are currently under examination by various foreign taxing authorities.



While it is often difficult to predict whether we will
prevail, we believe that our tax reserves reflect the probable outcome of known tax contingencies.



Foreign Earnings



The
Company has elected to treat four of its foreign subsidiaries as branches or disregarded entities for U.S. federal income tax purposes. By doing so, the earnings and losses of these foreign subsidiaries are included in the calculation of our income
subject to current U.S. federal income tax.



During the fiscal
year ending January 29, 2005 the Company took advantage of a temporary U.S. federal income tax incentive, repatriated $607 million of foreign earnings, and recorded a federal income tax expense of



91



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



$54 million on these dividends based on then current law. During the fiscal year ending January 28, 2006 the IRS clarified how the tax on these
repatriated foreign earnings should be calculated. Based on these clarified rules, we applied for and received a tax refund of $36 million, and we recorded a corresponding federal income tax benefit.



In the year ending January 28, 2006, management determined that the
Company would no longer permanently reinvest any of the earnings of its foreign subsidiaries outside the United States. As such, we have recorded a net U.S. federal income tax expense of $44 million on the $281 million current and cumulative
earnings of our foreign subsidiaries.



NOTE 21  PROFIT SHARING PLAN



We have a profit sharing plan with a 401(k) salary
deferral feature for eligible domestic employees. The terms of the plan call for annual contributions by the company as determined by the Board of Directors, subject to certain limitations. The profit sharing plan may be terminated at our
discretion. Provisions of $27 million, $25 million, and $27 million, have been charged to earnings in 2005, 2004 and 2003, respectively.



NOTE 22  TOYSRUS.COM



Toysrus.com operates three co-branded on-line stores under a strategic alliance agreement with Amazon.com. These on-line stores sell toys, collectible
items, and video games through the Toysrus.com website; baby products through the Babiesrus.com website; and learning and information products through the Imaginarium.com website. On March 31, 2006, the trial court in the lawsuit we filed
against Amazon.com described below entered a final order in our favor terminating the agreement with Amazon.com as of that date and establishing a wind-down period through June 30, 2006, during which time Amazon.com will continue to operate the
co-branded stores. In anticipation of this favorable ruling, we have been planning for the launch of an independent website at our domain names.



Amazon.com also provides certain website services for our on-line sports merchandise store (Sportsrus.com) that has been operating since September 2003.
An unrelated third party handles order fulfillment for Sportsrus.com and a separate unrelated third party handles order fulfillment for Personalizedbyrus.com. We recognize revenue for Toysrus.com at the point in time when merchandise is shipped to
guests, in accordance with the shipping terms (FOB shipping point) that exist under the agreement with Amazon.com.



On January 17, 2006, Toys-Delaware a subsidiary of the Company, acquired all of the outstanding stock options and shares of Toysrus.com, Inc. Each
holder of shares in Toysrus.com received $1.13 per share less applicable withholding taxes. Each option holder received an amount in cash, less applicable withholding taxes, equal to the value of the option calculated using an optionpricing
model based on the $1.13 per share. As a result of the above, the Company recognized $3 million of compensation expense and $6 million of goodwill.



On October 26, 2004, Toys R Us, Inc., acquired all of the issued and outstanding shares of capital stock of SB Toys, Inc., for $42
million in cash. SB Toys, Inc. was previously owned by SOFTBANK Venture Capital and affiliates (SOFTBANK) and other investors. Prior to this acquisition, SB Toys, Inc. owned a 20% interest, as a minority shareholder, of Toysrus.com, LLC.
As a result we recorded a 20% minority interest in consolidation to account for the ownership stake of SB Toys, Inc. Beginning in the fourth quarter of 2004, Toys R Us Inc. has recognized 100% of the results of Toysrus.com, LLC.



On May 21, 2004, we filed a lawsuit against Amazon.com
and its affiliated companies to terminate our strategic alliance agreement with Amazon.com. The lawsuit sought temporary and permanent injunctive and declaratory relief to protect our rights during the litigation and to end the agreement, monetary
damages and



92



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



contract rescission against Amazon.com. On June 25, 2004, Amazon.com filed a counterclaim against us and our affiliated companies alleging breach of
contract relating to inventory and selection requirements. On March 31, 2006, the trial court entered its order granting our request for termination of the agreement and denying Amazon.coms request for relief on its counterclaim. For
further details refer to Note 24 entitled LITIGATION AND LEGAL PROCEEDINGS.



On November 1, 2003, Toysrus.com sold its entire 55% investment in the common stock of Toysrus.com  Japan to Toys R Us  Japan for $3 million and the assumption of net liabilities of $10
million. In conjunction with this transaction, we recognized a non-operating gain, after minority interest, of $3 million ($2 million, net of tax) in the third quarter of 2003. Prior to this transaction, the financial statements of Toysrus.com
 Japan were consolidated with the financial statements of Toysrus.com. As a result of this transaction, Toys R Us  Japan owns 100% of the outstanding shares of Toysrus.com  Japan, and accordingly, Toys R Us
 Japan now consolidates the financial statements of Toysrus.com  Japan. This transaction had no impact on our agreement with Amazon.com.



NOTE 23  SEGMENTS



We have four reportable segments: Toys R Us  U.S., Toys R Us  International, Babies R Us, and Toysrus.com.
Historically, Kids R Us was a reportable segment, however, in 2003 we closed all of our Kids R Us locations and ceased treating it as a reportable segment. See Note 5 entitled RESTRUCTURING AND OTHER CHARGES for
further discussion on the closing of the Kids R Us division.



Toys R Us  U.S. operates toy stores in 49 states and Puerto Rico and sells toys, bicycles, sporting goods, VHS and DVD movies, electronic and video games, books, educational and development products,
clothing, infant and juvenile furniture, electronics, as well as educational and entertainment computer software for children; Toys R Us  International, operates, licenses or franchises toy stores in 31 foreign countries with
wholly-owned operations in Australia, Austria, Canada, France, Germany, Portugal, Spain, Switzerland, and the United Kingdom and sells similar products as described for Toys R Us  U.S.; Babies R Us, operates stores in
40 states and sells baby-juvenile products in the United States, such as baby gear, baby accessories, consumables, apparel, furniture, bedding and room décor, and infant toys; Toysrus.com, our Internet subsidiary sells both toys and babies
merchandise to the public via the Internet at www.toysrus.com, www.babiesrus.com, www.imaginarium.com, www.sportsrus.com, and www.personalizedbyrus.com.



Management evaluates segment performance primarily based on income from operations. All intercompany transactions between the segments have been
eliminated. Income tax information by segment has not been included as taxes are calculated at a company-wide level and are not allocated to each segment.



93



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



Information on segments and reconciliation to (loss) earnings before income taxes, are as follows:



|                                    |  |                 |        |   |                 |   |        |                 |  |   |        |  
|----------------------------------- |  | --------------- | ------ | - | --------------- | - | ------ | --------------- |  | - | ------ | -
|                                    |  | 52 Weeks Ended  |       
|(In millions)                       |  | January 28,2006 |        |   | January 29,2005 |   |        | January 31,2004 | 
|Net sales                           |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Toys R Us  U.S.                  |  | $               | 5,975  |   |                 | $ | 6,104  |                 |  | $ | 6,326  |  
|Toys R Us  International         |  |                 | 2,793  |   |                 |   | 2,739  |                 |  |   | 2,470  |  
|Babies R Us                       |  |                 | 2,078  |   |                 |   | 1,863  |                 |  |   | 1,738  |  
|Toysrus.com                         |  |                 | 429    |   |                 |   | 366    |                 |  |   | 371    |  
|Kids R Us(1)                      |  |                 |       |   |                 |   | 28     |                 |  |   | 415    |  
|                                    |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Total net sales                     |  | $               | 11,275 |   |                 | $ | 11,100 |                 |  | $ | 11,320 |  
|                                    |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Operating (loss) earnings(2)        |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Toys R Us  U.S.                  |  | $               | (20    | ) |                 | $ | 4      |                 |  | $ | 70     |  
|Toys R Us  International         |  |                 | 196    |   |                 |   | 220    |                 |  |   | 166    |  
|Babies R Us                       |  |                 | 226    |   |                 |   | 224    |                 |  |   | 192    |  
|Toysrus.com(3)                      |  |                 | 14     |   |                 |   | 1      |                 |  |   | (18    | )
|Kids R Us(1)                      |  |                 | 1      |   |                 |   | (25    | )               |  |   | (67    | )
|Other(4), (5)                       |  |                 | (503   | ) |                 |   | (116   | )               |  |   | (63    | )
|Restructuring and other charges     |  |                 | (34    | ) |                 |   | (4     | )               |  |   | (63    | )
|Contract settlement fees and other  |  |                 | (22    | ) |                 |   |       |                 |  |   |       |  
|                                    |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Operating (loss) earnings           |  |                 | (142   | ) |                 |   | 304    |                 |  |   | 217    |  
|Interest expense                    |  |                 | (394   | ) |                 |   | (130   | )               |  |   | (142   | )
|Interest income                     |  |                 | 31     |   |                 |   | 19     |                 |  |   | 18     |  
|                                    |  |                 |        |   |                 |   |        |                 |  |   |        |  
|(Loss) earnings before income taxes |  | $               | (505   | ) |                 | $ | 193    |                 |  | $ | 93     |  
|                                    |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Identifiable assets                 |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Toys R Us  U.S.                  |  | $               | 4,153  |   |                 | $ | 5,678  |                 |  | $ | 4,959  |  
|Toys R Us  International         |  |                 | 1,648  |   |                 |   | 1,474  |                 |  |   | 1,558  |  
|Babies R Us                       |  |                 | 1,208  |   |                 |   | 1,194  |                 |  |   | 1,127  |  
|Toysrus.com                         |  |                 | 78     |   |                 |   | 61     |                 |  |   | 55     |  
|Kids R Us                         |  |                 | 50     |   |                 |   | 58     |                 |  |   | 204    |  
|Other(6)                            |  |                 | 1,229  |   |                 |   | 1,303  |                 |  |   | 2,362  |  
|                                    |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Total identifiable assets           |  | $               | 8,366  |   |                 | $ | 9,768  |                 |  | $ | 10,265 |  
|                                    |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Depreciation and amortization       |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Toys R Us  U.S.                  |  | $               | 218    |   |                 | $ | 200    |                 |  | $ | 194    |  
|Toys R Us  International         |  |                 | 97     |   |                 |   | 75     |                 |  |   | 61     |  
|Babies R Us                       |  |                 | 42     |   |                 |   | 38     |                 |  |   | 31     |  
|Toysrus.com                         |  |                 | 1      |   |                 |   |       |                 |  |   | 2      |  
|Kids R Us                         |  |                 | 4      |   |                 |   | 5      |                 |  |   | 40     |  
|Other                               |  |                 | 38     |   |                 |   | 36     |                 |  |   | 40     |  
|                                    |  |                 |        |   |                 |   |        |                 |  |   |        |  
|Total depreciation and amortization |  | $               | 400    |   |                 | $ | 354    |                 |  | $ | 368    |  
|                                    |  |                 |        |   |                 |   |        |                 |  |   |        |  

---

|(1) | Reflects the effect of our decision to close all of our freestanding Kids R Us stores, as previously announced on November 17, 2003.
|--- | --------------------------------------------------------------------------------------------------------------------------------------



94



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



|(2) | Consolidated operating earnings for fiscal 2004 reflects $157 million in inventory markdowns
recorded during the second quarter of 2004 related to the Toys R Us  U.S., Toys R Us  International, and Kids R Us divisions of $132 million, $15 million, and $10 million, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Results for fiscal 2003 and fiscal 2004 reflect a 20% minority interest. Beginning in the
fourth quarter of 2004, Toys R Us, Inc. recognized 100% of the results of Toysrus.com.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Includes corporate expenses and the equity (loss) earnings of Toys R Us 
Japan.
|--- | ----------------------------------------------------------------------------------

|(5) | The increase in operating loss of $387 million in other for fiscal 2005 compared
to fiscal 2004 reflected increased corporate expenses as well as increased bonus and stock compensation expenses primarily related to the Merger Transaction.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Includes cash and cash equivalents, and other corporate assets.
|--- | ---------------------------------------------------------------



NOTE 24  LITIGATION AND LEGAL PROCEEDINGS



We are involved in lawsuits, claims and proceedings incident to the ordinary course of business. The results of litigation
are inherently unpredictable. Any claims against us, whether meritorious or not, could be time consuming, resulting in costly litigation, require significant amounts of management time and result in diversion of significant resources. The results of
these lawsuits, claims and proceedings cannot be predicted with certainty. However, we believe that the ultimate resolution of these current matters will not have a material adverse effect on our consolidated financial statements taken as a whole.



On May 21, 2004, we filed a lawsuit against Amazon.com
and its affiliated companies to terminate our strategic alliance with Amazon.com. The lawsuit was filed to protect our exclusivity rights in the toy, game, and baby products categories for the online e-commerce site on the Amazon.com platform. The
complaint sought temporary and permanent injunctive and declaratory relief to protect our rights during the litigation and to end the agreement, monetary damages and contract rescission against Amazon.com. The suit was filed in the Superior Court of
New Jersey, Chancery Division, Passaic County. On June 25, 2004, Amazon.com filed a counterclaim against us and our affiliated companies alleging breach of contract relating to inventory and selection requirements. On March 31, 2006 the
trial court entered a final order in our favor terminating the strategic alliance agreement with Amazon.com as of that date and establishing a wind-down period through June 30, 2006, during which time Amazon.com will continue to operate the
co-branded stores. On April 3, 2006 Amazon.com filed a Notice of Appeal and also filed a Motion for Stay of Judgment in the trial court. On April 20, 2006, the trial court denied Amazon.coms request for a stay. Amazon.com filed a
request in the appellate court on April 21, 2006 for emergent relief from the trial courts denial of its request for a stay. On that same day, the appellate court refused Amazon.coms motion for an immediate stay and determined to
consider Amazon.coms request for a stay of the trial courts order on the normal briefing schedule. We believe Amazon.coms pending motion for a stay of the trial courts order terminating the strategic alliance agreement, as
well as its pending appeal of the order, is without merit and will be denied.



NOTE 25  COMMITMENTS AND CONTINGENCIES



We are subject to various claims and contingencies related to lawsuits and taxes, as well as commitments under contractual and other commercial obligations. We recognize liabilities for contingencies and commitments when a loss is probable
and estimable. Refer to Note 19 entitled LEASES for minimum rental commitments under non-cancelable operating leases having a term of more than one year as of January 28, 2006. As of January 28, 2006, and January 29, 2005,
we had $84 million and $82 million of reserves for self-insurance risk and $125 million and $115 million of reserves for restructuring, respectively.



95



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



NOTE 26  RELATED PARTY TRANSACTIONS



Transactions with the Sponsors The Sponsors provide management
and advisory services to us pursuant to an advisory agreement executed at the closing of the Merger Transaction. Under the terms of the advisory agreement and effective as of July 21, 2005, we paid the Sponsors an aggregate advisory fee of
$3.75 million for the thirteen weeks ended October 29, 2005, and a fee for the portion of the quarter from the Merger Transaction date to the thirteen weeks ended July 30, 2005, of $0.4 million. There was no advisory fee for the thirteen
weeks ended January 28, 2006. The quarterly fee for the first fiscal quarter of 2006 will be $7.5 million, and the quarterly fees for the second, third, and fourth quarters of 2006 will be $3.94 million per quarter. Thereafter, the annual fee
will be $15 million, increasing five percent per year during the ten-year term of the agreement. In addition, upon consummation of the Merger Transaction, we paid the Sponsors a fee in the aggregate amount of $81 million for services rendered and
out-of-pocket expenses in connection with the debt financing transactions described in Note 11 entitled SEASONAL FINANCING AND LONG-TERM DEBT.



On August 29, 2005, an affiliate of Vornado Realty Trust acquired by assignment an aggregate of $150 million of the lenders rights and
obligations under the $1.9 Billion Bridge Loan Agreement. As of the date of this Annual Report on Form 10-K, $77 million of this amount remains outstanding.



NOTE 27  RECENT ACCOUNTING PRONOUNCEMENTS



In November 2004, the Financial Accounting Standards Board issued SFAS 151, Inventory Costs, an Amendment of ARB No. 43, Chapter 4
(SFAS 151). SFAS 151 clarifies the accounting for abnormal amounts of idle facility expense, freight, handling costs and wasted material and requires that these items be recognized as current period charges. SFAS 151 applies only to
inventory costs incurred during periods beginning after the effective date and also requires that the allocation of fixed production overhead to conversion costs be based on the normal capacity of the production facilities. SFAS 151 is effective for
fiscal 2006. We do not believe the adoption of SFAS 151 will have a material impact on our consolidated financial position, results of operations or cash flows.



In December 2004, the FASB released Financial Staff Position 109-2, Accounting and Disclosure Guidance for the Foreign Earnings Repatriation
Provision within the American Jobs Creation Act of 2004 (FSP 109-2). The American Jobs Creation Act (the Act) provides for a special one-time tax deduction of 85% of certain foreign earnings that are repatriated in either an enterprises
last tax year that began before the enactment date, or the first tax year that begins during the one-year period beginning on the date of enactment. FSP 109-2 allows for time for enterprises beyond the financial reporting period of enactment to
evaluate the effect of the Act on its plan for reinvestment or repatriation of foreign earnings for purposes of applying SFAS No. 109. In January of 2005 we adopted a domestic reinvestment plan, and two of our foreign subsidiaries remitted cash
dividends of $607 million to the United States. In conjunction with the repatriation we recorded a tax expense of $54 million based on current law. During the fiscal year 2005, in conformity with the Internal Revenue Service tax code as related to
the one-time deduction, we recorded and received a benefit of $39 million representing a refund on taxes on the repatriation.



In December 2004, the FASB issued Statement No. 123 (Revised 2004), Share-Based Payment (SFAS No. 123(R)). SFAS
No. 123(R) replaces SFAS No. 123, which supersedes APB 25 and amends SFAS No. 95, Statement of Cash Flows. SFAS No. 123(R) requires all share-based payments to employees, including grants of employee stock options, to
be recognized in the financial statements based on their fair values. SFAS No. 123(R) is effective for the first annual reporting period beginning after December 15, 2005. We are evaluating the transition applications and the impact the
adoption of SFAS No. 123(R) will have on our consolidated financial position, results of operations or cash flows.



96



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



In March 2005, the SEC issued Staff Accounting Bulletin (SAB) 107, Share-Based
Payment. SAB 107 provides guidance regarding the interaction between SFAS 123(R) and certain SEC rules and regulations, including guidance related to valuation methods, the classification of compensation expense, non-GAAP financial measures,
the accounting for income tax effects of share-based payment arrangements, disclosures in Managements Discussion and Analysis subsequent to adoption of SFAS 123(R), and modifications of options prior to the adoption of SFAS 123(R). We are
currently assessing the guidance in SAB 107 as part of our evaluation of the adoption of SFAS 123(R).



In March 2005, the FASB issued FASB Interpretation No. (FIN) 47, Accounting for Conditional Asset Retirement Obligations, an
interpretation of FASB Statement No. 143. This Interpretation clarifies that the term conditional asset retirement obligation refers to a legal obligation to perform an asset retirement activity in which the timing and (or) method of
settlement are conditional on a future event that may or may not be within the control of the entity. The obligation to perform the asset retirement activity is unconditional even though uncertainty exists about the timing and (or) method of
settlement. Accordingly, an entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair value of the liability can be reasonably estimated. This Interpretation also clarifies when an entity
would have sufficient information to reasonably estimate the fair value of an asset retirement obligation. The adoption of FIN 47 did not have a material effect on our consolidated financial position, results of operations or cash flows.



In May 2005, the FASB issued SFAS 154, Accounting Changes and Error
Corrections  a Replacement of APB Opinion No. 20 and FASB Statement No. 3 (SFAS 154). SFAS 154 changes the requirements for the accounting for, and reporting of, a change in accounting principle. Previously,
voluntary changes in accounting principles were generally required to be recognized by way of a cumulative effect adjustment within net earnings during the period of the change. SFAS 154 requires retrospective application to prior period financial
statements, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS 154 is effective for accounting changes made in fiscal years beginning after December 15, 2005; however, the
statement does not change the transition provisions of any existing accounting pronouncements. We do not believe the adoption of SFAS 154 will have a material effect on our consolidated financial position, results of operations or cash flows.



In June 2005, the Emerging Issues Task Force
(EITF) reached a consensus on Issue No. 05-06, Determining the Amortization Period for Leasehold Improvements. EITF 05-06 provides guidance for determining the amortization period used for leasehold improvements acquired
in a business combination or purchased after the inception of a lease, collectively referred to as subsequently acquired leasehold improvements. EITF 05-06 provides that the amortization period used for the subsequently acquired leasehold
improvements to be the lesser of (a) the subsequently acquired leasehold improvements useful lives, or (b) a period that reflects renewals that are reasonably assured upon the acquisition or the purchase. EITF 05-06 is effective on a
prospective basis for subsequently acquired leasehold improvements purchased or acquired in periods beginning after the date of the FASBs ratification, which was on June 29, 2005. The adoption of EITF 05-06 did not have a material effect
on our consolidated financial position, results of operations or cash flows.



In October 2005, the FASB issued FASB Staff Position (FSP) 13-1, Accounting for Rental Costs Incurred During a Construction Period, to clarify the proper accounting for rental costs incurred on
building or ground operating leases during a construction period. The FSP requires that rental costs incurred during a construction period be expensed, not capitalized. The statement is effective for the first reporting period beginning after
December 15, 2005. We do not believe adoption of FSP 13-1 will have a material effect on our consolidated financial position, results of operations or cash flows.



97



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



NOTE 28  SUBSEQUENT EVENTS



On January 23, 2006, Toys R Us Iberia Real Estate, S.L., our indirect wholly-owned subsidiary, entered into
a secured loan agreement with a syndicate of financial institutions. The loan is secured by, among other things, selected Spanish real estate, which has been or will be acquired by the borrower. On February 1, 2006, the loan agreement was drawn
down, and pursuant to which we borrowed 135.1 million. The maturity date for the loan is February 1, 2013. The loan has an interest rate of 1.50% plus mandatory costs plus EURIBOR. We have entered into hedging arrangements whereby we have
fixed the interest under the loan at 4.505% plus mandatory costs per annum. The loan agreement contains covenants, including, among other things, covenants that restrict the ability of the borrower to engage in mergers or consolidations, incur
additional indebtedness, or create or permit liens on assets. The loan also requires the company to maintain an interest coverage ratio of 110%. On January 23, 2006, Toys R Us France Real Estate SAS, our indirect wholly-owned
subsidiary, entered into a secured loan agreement with a syndicate of financial institutions. The loan is secured by, among other things, selected French real estate, which has been or will be acquired by the borrower. On February 1, 2006, the
loan agreement was drawn down, and pursuant to which we borrowed 65.2 million. The maturity date for the loan is February 1, 2013. The loan has an interest rate of 1.50% plus mandatory costs plus EURIBOR. We have entered into hedging
arrangements whereby we have effectively fixed the interest under the loan at 4.505% plus mandatory costs per annum. The loan agreement contains covenants, including, among other things, covenants that restrict the ability of the borrower to engage
in mergers or consolidations, incur additional indebtedness, or create or permit liens on assets. The loan also requires the company to maintain an interest coverage ratio of 110%.



On February 8, 2006, Toys R Us Properties (UK) Limited (Toys Properties), our indirect
wholly-owned subsidiary, entered into a credit agreement with Vanwall Finance PLC as the Issuer and as Senior Lender and The Royal Bank of Scotland PLC as Junior Lender, which included a series of Secured Senior Loans comprising an initial principal
amount of approximately £347.0 million and a Junior Loan comprising an initial principal amount of up to £62.4 million. The Senior Lender and Junior Lender have also agreed to provide an aggregate of approximately £10.8 million in
additional loans under specified conditions. The loans are secured by, among other things, selected UK real estate, which has been or will be acquired by the borrower. The credit agreement contains customary covenants, including, among other things,
covenants that restrict the ability of Toys Properties to incur certain additional indebtedness, create or permit liens on assets, dispose of or acquire further property, vary or terminate the lease agreements, conclude further leases or engage in
mergers or consolidations. The credit agreement has a seven-year term and Toys Properties is required to repay the loans in part in quarterly installments from the first anniversary date. The final maturity date is April 7, 2013. The credit
agreement also contains various and customary events of default with respect to the loans, including, without limitation, the failure to pay interest or principal when the same is due under the credit agreement, cross default provisions, the failure
of representations and warranties contained in the Credit Agreement to be true and certain insolvency events with respect to Toys Properties. The Senior Loan bears interest at an annual rate of mandatory costs plus 4.5575% plus a margin ranging from
0.28% to 1.50% and the Junior Loan bears interest at an annual rate of mandatory costs plus LIBOR plus a margin of 2.25%. Toys Properties has entered into hedging arrangements in relation to its floating rate exposure under the credit agreement,
whereby Toys Properties effectively fixed the interest under the Junior Loan at 6.8075% plus mandatory costs per annum. The proceeds from the above-described U.K. transaction, together with other available funds, were used to repay all of the
outstanding indebtedness under the bridge facility component of the Senior Facilities Agreement entered into by Toys R Us (UK) Limited on July 21, 2005 and to pay part of the transaction costs. In connection with the financing
transaction, we revised our estimated amortization period of the $1.0 billion European bridge facility deferred transaction costs and, as a result, recorded an additional $27 million in amortization expense in the thirteen-week period ended
January 28, 2006.





98



---

##### Table of Contents

Toys R Us, Inc. and Subsidiaries



Notes to Consolidated Financial Statements(Continued)



The board of directors of Toys R Us  Japan has proposed a new slate of directors
for shareholder approval at its upcoming shareholders meeting, currently scheduled for April 28, 2006. If the new slate of directors is approved by the shareholders of Toys R Us  Japan, we (together with our Sponsors) will
have control of a majority of the board of directors of Toys R Us  Japan. As a result of this control, we will be required to consolidate the results of operations of Toys R Us  Japan into our consolidated
financial statements, beginning with the first quarter of fiscal 2006.



99



---

##### Table of Contents

PARENT COMPANY INFORMATION



Toys R Us, Inc.



Schedule I  Condensed Statements of Operations



|                                                        |  |                 |      |   |                 |   |      |                 |  |   |      |  
|------------------------------------------------------- |  | --------------- | ---- | - | --------------- | - | ---- | --------------- |  | - | ---- | -
|                                                        |  | 52 Weeks Ended  |     
|(In millions)                                           |  | January 28,2006 |      |   | January 29,2005 |   |      | January 31,2004 | 
|Revenues                                                |  | $               | 19   |   |                 | $ | 80   |                 |  | $ | 102  |  
|General and administrative expenses                     |  |                 | 312  |   |                 |   | 486  |                 |  |   | 514  |  
|Transaction and related costs                           |  |                 | 410  |   |                 |   |     |                 |  |   |     |  
|Depreciation and amortization                           |  |                 | 59   |   |                 |   | 50   |                 |  |   | 50   |  
|Restructuring and other charges                         |  |                 | 7    |   |                 |   | 26   |                 |  |   | 31   |  
|Contract fees and other                                 |  |                 | 22   |   |                 |   |     |                 |  |   |     |  
|Inter-company expense                                   |  |                 | 62   |   |                 |   | 62   |                 |  |   | 62   |  
|                                                        |  |                 |      |   |                 |   |      |                 |  |   |      |  
|Total operating expenses                                |  |                 | 872  |   |                 |   | 624  |                 |  |   | 657  |  
|Other (expense) income:                                 |  |                 |      |   |                 |   |      |                 |  |   |      |  
|Interest expense                                        |  |                 | (114 | ) |                 |   | (102 | )               |  |   | (114 | )
|Interest income                                         |  |                 | 8    |   |                 |   | 5    |                 |  |   | 4    |  
|Inter-company interest (expense) income, net            |  |                 | 64   |   |                 |   | 18   |                 |  |   | (3   | )
|Equity in pre-tax earnings of consolidated subsidiaries |  |                 | 390  |   |                 |   | 816  |                 |  |   | 761  |  
|                                                        |  |                 |      |   |                 |   |      |                 |  |   |      |  
|(Loss) earnings before income taxes                     |  |                 | (505 | ) |                 |   | 193  |                 |  |   | 93   |  
|Income tax (benefit) expense                            |  |                 | (121 | ) |                 |   | (59  | )               |  |   | 30   |  
|                                                        |  |                 |      |   |                 |   |      |                 |  |   |      |  
|Net (loss) earnings                                     |  | $               | (384 | ) |                 | $ | 252  |                 |  | $ | 63   |  
|                                                        |  |                 |      |   |                 |   |      |                 |  |   |      |  



See accompanying notes.



100



---

##### Table of Contents

Toys R Us, Inc.



Schedule I  Condensed Balance Sheets



|                                                 |  |                 |       |   |                 |   |      
|------------------------------------------------ |  | --------------- | ----- | - | --------------- | - | -----
|(In millions)                                    |  | January 28,2006 |       |   | January 29,2005
|ASSETS                                           |  |                 |       |   |                 |   |      
|Current Assets:                                  |  |                 |       |   |                 |   |      
|Cash and cash equivalents                        |  | $               | 152   |   |                 | $ | 409  
|Short-term investments                           |  |                 |      |   |                 |   | 384  
|Accounts and other receivables                   |  |                 | 56    |   |                 |   | 73   
|Current deferred taxes                           |  |                 | 27    |   |                 |   | 2    
|Prepaid expenses and other current assets        |  |                 | 11    |   |                 |   | 18   
|                                                 |  |                 |       |   |                 |   |      
|Total current assets                             |  |                 | 246   |   |                 |   | 886  
|Real estate, net                                 |  |                 | 230   |   |                 |   | 271  
|Investments in and advances to/from subsidiaries |  |                 | 1,504 |   |                 |   | 6,239
|Derivative assets                                |  |                 |      |   |                 |   | 44   
|Deferred tax assets                              |  |                 | 17    |   |                 |   | 33   
|Other assets                                     |  |                 | 14    |   |                 |   | 38   
|                                                 |  |                 |       |   |                 |   |      
|                                                 |  | $               | 2,011 |   |                 | $ | 7,511
|                                                 |  |                 |       |   |                 |   |      
|LIABILITIES AND STOCKHOLDERS (DEFICIT) EQUITY   |  |                 |       |   |                 |   |      
|Current Liabilities:                             |  |                 |       |   |                 |   |      
|Accounts payable                                 |  | $               | 510   |   |                 | $ | 521  
|Accrued expenses and other current liabilities   |  |                 | 269   |   |                 |   | 297  
|Income taxes payable                             |  |                 | 53    |   |                 |   | 48   
|Current portion of long-term debt                |  |                 | 254   |   |                 |   | 405  
|                                                 |  |                 |       |   |                 |   |      
|Total current liabilities                        |  |                 | 1,086 |   |                 |   | 1,271
|                                                 |  |                 |       |   |                 |   |      
|Long-term debt                                   |  |                 | 1,529 |   |                 |   | 1,775
|Deferred tax liabilities                         |  |                 | 66    |   |                 |   | 65   
|Derivative liabilities                           |  |                 |      |   |                 |   | 5    
|Deferred rent liabilities                        |  |                 | 11    |   |                 |   | 2    
|Other non-current liabilities                    |  |                 | 43    |   |                 |   | 68   
|Stockholders (deficit) equity                   |  |                 | (724  | ) |                 |   | 4,325
|                                                 |  |                 |       |   |                 |   |      
|                                                 |  | $               | 2,011 |   |                 | $ | 7,511
|                                                 |  |                 |       |   |                 |   |      



See accompanying notes.



101



---

##### Table of Contents

Toys R Us, Inc.



Schedule I  Condensed Statements of Cash Flows



|                                                    |  |                 |        |   |                 |   |      |                 |  |   |       |  
|--------------------------------------------------- |  | --------------- | ------ | - | --------------- | - | ---- | --------------- |  | - | ----- | -
|                                                    |  | 52 Weeks Ended  |       
|(In millions)                                       |  | January 28,2006 |        |   | January 29,2005 |   |      | January 31,2004 | 
|Net cash provided by operating activities           |  | $               | 773    |   |                 | $ | 401  |                 |  | $ | 272   |  
|                                                    |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Cash Flows from Investing Activities:               |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Capital expenditures                                |  |                 | (17    | ) |                 |   | (45  | )               |  |   | (56   | )
|Sale (purchase) of short-term investments           |  |                 | 384    |   |                 |   | 89   |                 |  |   | (391  | )
|Decrease in restricted cash                         |  |                 |       |   |                 |   |     |                 |  |   | 60    |  
|Investments in subsidiaries                         |  |                 | (656   | ) |                 |   | (271 | )               |  |   | (310  | )
|Inter-company loan repayment by subsidiaries        |  |                 | 645    |   |                 |   | 100  |                 |  |   | 4     |  
|Loans to subsidiaries                               |  |                 | (128   | ) |                 |   | (117 | )               |  |   | (48   | )
|                                                    |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Net cash provided by (used in) investing activities |  | $               | 228    |   |                 | $ | (244 | )               |  | $ | (741  | )
|                                                    |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Cash Flows from Financing Activities:               |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Long-term debt borrowings                           |  |                 | 3,407  |   |                 |   |     |                 |  |   | 792   |  
|Borrowings from subsidiaries                        |  |                 | 770    |   |                 |   | 432  |                 |  |   | 884   |  
|Repayment of borrowings from subsidiaries           |  |                 |       |   |                 |   | (281 | )               |  |   | (664  | )
|Long-term debt repayment                            |  |                 | (408   | ) |                 |   | (507 | )               |  |   | (5    | )
|Repurchase of common stock                          |  |                 | (5,891 | ) |                 |   |     |                 |  |   |      |  
|Repurchase of stock options and restricted stock    |  |                 | (225   | ) |                 |   |     |                 |  |   |      |  
|Repurchase of equity security units and warrants    |  |                 | (130   | ) |                 |   |     |                 |  |   |      |  
|Proceeds received from exercise of stock options    |  |                 | 87     |   |                 |   | 27   |                 |  |   |      |  
|Proceeds received from issuance of common stock     |  |                 | 20     |   |                 |   |     |                 |  |   |      |  
|Capital contributed by affiliate                    |  |                 | 1,279  |   |                 |   |     |                 |  |   |      |  
|Capitalized debt issuance costs                     |  |                 | (167   | ) |                 |   |     |                 |  |   |      |  
|                                                    |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Net cash (used in) provided by financing activities |  | $               | (1,258 | ) |                 | $ | (329 | )               |  | $ | 1,007 |  
|                                                    |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Cash and Cash Equivalents:                          |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Net (decrease) increase during period               |  |                 | (257   | ) |                 |   | (172 | )               |  |   | 538   |  
|Cash and cash equivalents at beginning of period    |  |                 | 409    |   |                 |   | 581  |                 |  |   | 43    |  
|                                                    |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Cash and cash equivalents at end of period          |  | $               | 152    |   |                 | $ | 409  |                 |  | $ | 581   |  
|                                                    |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Supplemental Disclosures of Cash Flow Information:  |  |                 |        |   |                 |   |      |                 |  |   |       |  
|Income taxes paid, net of refunds                   |  | $               | 17     |   |                 | $ | (17  | )               |  | $ | 3     |  
|Interest paid                                       |  |                 | 104    |   |                 |   | 120  |                 |  |   | 95    |  



See accompanying notes.



102



---

##### Table of Contents

Toys R Us, Inc.



Schedule I  Notes to Condensed Financial Statements



NOTE A  BASIS OF PRESENTATION



Toys R Us, Inc. (the Company) is a holding company
that conducts substantially all of its business operations through its subsidiaries. On July 21, 2005, the Company was acquired by an investment group consisting of entities advised by or affiliated with Bain Capital Partners, LLC, Kohlberg
Kravis Roberts & Co., L.P. and Vornado Realty Trust (collectively, the Sponsors) along with a fourth investor, GB Holdings I, LLC, an affiliate of Gordon Brothers, a consulting firm that is independent from and unaffiliated with
the Sponsors and management, pursuant to the Agreement and Plan of Merger by and among the Company, Global Toys Acquisition, LLC, and Global Toys Acquisition Merger Sub, Inc. (the Acquisition Co.), dated as of March 17, 2005 (the
Merger Agreement). Pursuant to the Merger Agreement, we merged with and into the Acquisition Co. with the Company as the surviving entity (the Merger). The Merger has been accounted for as a recapitalization, and accordingly,
there was no change in the basis of our assets and liabilities. Immediately following the consummation of the Merger, we implemented an inversion transaction (the Inversion) whereby one of our dormant subsidiaries became the new parent
of Toys R Us, Inc. and is now known as Toys R Us Holdings, Inc. For a discussion of the merger transaction and the Inversion, see Note 2 to the Consolidated Financial Statements entitled MERGER TRANSACTION.



In conjunction with the Merger, the Company borrowed $3.4
billion under various facility agreements. Immediately following the Merger, subsidiaries of the Company assumed the Companys obligations under the facility agreements and the Company was released from its obligations, except that the Company
continues to be a guarantor under the bridge facility until the bridge loans are converted to term loans on July 21, 2006. In addition, the Company borrowed approximately $770 million from its subsidiaries in connection with the Merger. The
proceeds from the borrowings under the facility agreements and from the Companys subsidiaries together with the capital contributions of approximately $1.3 billion and cash otherwise available to the Company was used to fund the payments
required in connection with Merger. In addition, as a result of the borrowings and assumption described above, as well as certain other inter-company transactions, the amount of the Companys investment in and advances to/from subsidiaries was
reduced.



The Company provides certain centralized management
functions to its subsidiaries including accounting, human resources, legal, tax, and treasury services. The costs related to these services are allocated to the domestic subsidiaries primarily based on revenues. The Company also has arrangements
with its foreign subsidiaries for these and other services whereby it charges a management fee. The management fees from the foreign subsidiaries are based on costs plus a premium. The domestic and foreign management fee have been recorded as
revenue on an accrual basis.



In February 2006, all of the
centralized corporate functions were transferred to our subsidiary, Toys R UsDelaware, Inc. (Toys-Delaware). Toys-Delaware provides the Company certain corporate functions including accounting, human resources, legal,
tax, and treasury services.



There are significant restrictions
over Toys R Us, Inc.s ability to obtain funds from certain of its subsidiaries through dividends, loans or advances. Accordingly, these condensed financial statements have been presented on a parent-only basis. Under a
parent-only presentation, Toys R Us, Inc.s investments in its consolidated subsidiaries are presented under the equity method of accounting. These parent-only financial statements should be read in conjunction with Toys
R Us, Inc.s audited consolidated financial statements included elsewhere herein.



103



---

##### Table of Contents

NOTE B  DEBT



A summary of the Companys long-term debt as of January 28, 2006 and January 29, 2005, is outlined in
the table below:



|                                                                                     |  |      |       |      |   |      
|------------------------------------------------------------------------------------ |  | ---- | ----- | ---- | - | -----
|(In millions)                                                                        |  | 2005 |       | 2004
|6.875% notes, due fiscal 2006                                                        |  | $    | 250   |      | $ | 253  
|Equity security units (including, as a part thereof, 6.25% notes due fiscal 2007)(a) |  |      |      |      |   | 403  
|7.625% notes, due fiscal 2011                                                        |  |      | 527   |      |   | 531  
|7.875% notes, due fiscal 2013                                                        |  |      | 389   |      |   | 389  
|7.375% notes, due fiscal 2018                                                        |  |      | 408   |      |   | 403  
|8.750% notes, due fiscal 2021                                                        |  |      | 199   |      |   | 199  
|Other                                                                                |  |      | 10    |      |   | 2    
|                                                                                     |  |      |       |      |   |      
|                                                                                     |  |      | 1,783 |      |   | 2,180
|Less current portion                                                                 |  |      | 254   |      |   | 405  
|                                                                                     |  |      |       |      |   |      
|Total                                                                                |  | $    | 1,529 |      | $ | 1,775
|                                                                                     |  |      |       |      |   |      

---

|(a) | Refer to Note 14 entitled ISSUANCE OF COMMON STOCK AND EQUITY SECURITY UNITS for details on the settlement of the debt component of our Equity security
units.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



The annual maturities of long-term debt
at January 28, 2006 are as follows:



|                    |  |                   |      
|------------------- |  | ----------------- | -----
|(In millions)       |  | Annual maturities
|2006                |  | $                 | 254  
|2007                |  |                   | 3    
|2008                |  |                   | 2    
|2009                |  |                   | 1    
|2010                |  |                   |     
|2011 and subsequent |  |                   | 1,523
|                    |  |                   |      
|Total               |  | $                 | 1,783
|                    |  |                   |      



On August 29,
1991, Toys-Delaware issued $200 million aggregate principal amount of 8.750% Debentures due September 1, 2021 (the Debentures). In connection with an agreement and plan of merger, dated as of December 8, 1995, the Company
executed the First Supplemental Indenture, dated as of January 1, 1996, pursuant to which the Company became a co-obligor of the Debentures. For presentation purposes on a parent stand-alone basis, the Company has included this debenture in its
balance sheets. However, this debt is recorded and carried by Toys-Delaware, its primary obligor. All future principal and interest payments will be funded through the operating cash flows of Toys-Delaware.



On July 21, 2005, Toys-Delaware, a wholly-owned subsidiary, entered into
a one-year term unsecured credit facility of $1.9 billion, carrying an annual interest rate of LIBOR plus 5.25%. The bridge facility is guaranteed by Toys R Us, Inc. (until the bridge loans are converted to term loans on July 21, 2006),
certain subsidiaries of Toys-Delaware and certain other entities. As of January 28, 2006, there was $973 million outstanding under this bridge facility.



On December 9, 2005, TRU 2005 RE Holding Co. I, LLC, an indirect subsidiary, entered into a Credit Agreement. $1.3 billion was borrowed under the
credit agreement. A portion of the proceeds was used to repay $927 million of existing indebtedness under the bridge loan agreement, dated as of July 21, 2005, described above, and the remaining portion was used to repay the indebtedness under
the Secured Revolving Credit Facility of Toys-Delaware. Toys R Us, Inc. has committed to provide environmental indemnity and a guaranty of recourse obligations to the creditors and certain other parties under this agreement. As of
January 28, 2006, all of borrowings under this debt facility were outstanding.



104



---

##### Table of Contents

For a discussion of the debt obligations of the Company, see Note 11 entitled SEASONAL FINANCING
AND LONG-TERM DEBT.



NOTE C  COMMITMENTS AND
CONTINGENCIES



Toys R Us, Inc. is a party to
several lawsuits. For a discussion of the litigations in which the Company is a party, see Note 24 to the Consolidated Financial Statements entitled LITIGATION AND LEGAL PROCEEDINGS.



The Company is a guarantor on certain leases entered by its subsidiaries. For
a discussion of the lease obligations of the Company and its subsidiaries, see Note 19 to the Consolidated Financial Statements entitled LEASES.



NOTE D  DIVIDENDS AND CAPITAL CONTRIBUTIONS



The Company received cash dividends of $57 million and $1 million during the 52 weeks ended January 28, 2006, and January 31, 2004,
respectively. The Company did not receive any cash dividends from its subsidiaries during the 52 weeks ended January 29, 2005.



105



---

##### Table of Contents

QUARTERLY RESULTS OF OPERATIONS



The following table sets forth certain unaudited quarterly financial information:



|                                              |  |                        |       |   |               |   |       |                 |  |   |                 |   |  |   |       |  
|--------------------------------------------- |  | ---------------------- | ----- | - | ------------- | - | ----- | --------------- |  | - | --------------- | - |  | - | ----- | -
|                                              |  | For the 13 Weeks Ended |      
|(In millions)                                 |  | April 30,2005          |       |   | July 30,2005  |   |       | October 29,2005 |  |   | January 28,2006 |  
|2005                                          |  |                        |       |   |               |   |       |                 |  |   |                 |   |  |   |       |  
|Net sales                                     |  | $                      | 2,132 |   |               | $ | 2,099 |                 |  | $ | 2,157           |   |  | $ | 4,887 |  
|Gross margin                                  |  |                        | 732   |   |               |   | 736   |                 |  |   | 694             |   |  |   | 1,461 |  
|Selling, general and administrative           |  |                        | 675   |   |               |   | 627   |                 |  |   | 678             |   |  |   | 919   |  
|Transaction-related costs                     |  |                        |      |   |               |   | 400   |                 |  |   | 2               |   |  |   | 8     |  
|Depreciation and amortization                 |  |                        | 92    |   |               |   | 91    |                 |  |   | 86              |   |  |   | 131   |  
|Restructuring and other charges (income), net |  |                        | 3     |   |               |   | 2     |                 |  |   | (1              | ) |  |   | 30    |  
|Contract settlement fees and other            |  |                        |      |   |               |   | 22    |                 |  |   |                |   |  |   |      |  
|Operating (loss) earnings                     |  |                        | (38   | ) |               |   | (406  | )               |  |   | (71             | ) |  |   | 373   |  
|Net (loss) earnings                           |  | $                      | (41   | ) |               | $ | (359  | )               |  | $ | (126            | ) |  | $ | 142   |  
|                                              | 
|                                              |  | For the 13 Weeks Ended |      
|(In millions)                                 |  | May 1,2004             |       |   | July 31,2004  |   |       | October 30,2004 |  |   | January 29,2005 |  
|                                              |  | (As restated)          |       |   | (As restated) |   |       | (As restated)   |  |   |                 |  
|2004                                          |  |                        |       |   |               |   |       |                 |  |   |                 |   |  |   |       |  
|Net sales                                     |  | $                      | 2,058 |   |               | $ | 2,022 |                 |  | $ | 2,214           |   |  | $ | 4,806 |  
|Gross margin                                  |  |                        | 728   |   |               |   | 581   |                 |  |   | 739             |   |  |   | 1,546 |  
|Selling, general and administrative           |  |                        | 643   |   |               |   | 661   |                 |  |   | 682             |   |  |   | 946   |  
|Depreciation and amortization                 |  |                        | 86    |   |               |   | 86    |                 |  |   | 88              |   |  |   | 94    |  
|Restructuring and other charges (income), net |  |                        | 14    |   |               |   | 31    |                 |  |   | (26             | ) |  |   | (15   | )
|Operating (loss) earnings                     |  |                        | (15   | ) |               |   | (197  | )               |  |   | (5              | ) |  |   | 521   |  
|Net (loss) earnings                           |  | $                      | (28   | ) |               | $ | 42    |                 |  | $ | (21             | ) |  | $ | 259   |  



106



---

##### Table of Contents

|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------



None.



ITEM 9A.    CONTROLS AND PROCEDURES



Disclosure Controls and Procedures



The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Companys reports under the Securities Exchange Act of 1934, as amended, is
recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms, and that such information is accumulated and communicated to management, including the Companys Chief Executive Officer and Chief
Financial Officer, as appropriate, to allow timely decisions regarding required disclosures. The design of any system of disclosure controls and procedures is based in part upon certain assumptions about the likelihood of future events, and there
can be no assurance that any disclosure controls and procedures will succeed in achieving their stated goals under all potential future conditions.



In connection with the preparation of this Annual Report on Form 10-K, as of the end of the fiscal period covered by this Annual Report on Form 10-K
(January 28, 2006), the Company performed an evaluation, under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and Chief Financial Officer, of the effectiveness
of the design and operation of the Companys disclosure controls and procedures pursuant to Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934.



Based on the Companys evaluation and the identification of the material weakness in internal control over financial
reporting described below, the Companys Chief Executive Officer and Chief Financial Officer concluded that, as of January 28, 2006, the Companys disclosure controls and procedures were not effective as of the end of the fiscal
period covered by this Annual Report on Form 10K (January 28, 2006).



The Company employed alternative procedures to enable management to conclude that reasonable assurance exists regarding the reliability of financial reporting and the preparation of the consolidated financial statements included in this
Annual Report on Form 10-K filing, Accordingly, management believes that the consolidated financial statements included in this Annual Report on Form 10-K filing fairly present, in all material respects, the companys financial position,
results of operations and cash flows for the periods presented.



Managements Annual Report on Internal Control over Financial Reporting



Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934.
The Companys internal control system is designed to provide reasonable assurance to the Companys management and Board of Directors regarding the preparation and fair presentation of published financial statements. All internal control
systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.



Management has assessed the effectiveness of the Companys internal
control over financial reporting as of January 28, 2006. In making its assessment of internal control over financial reporting, management used the criteria set forth by the Committee of Sponsoring Organizations (COSO) of the
Treadway Commission in Internal ControlIntegrated Framework.



107



---

##### Table of Contents

A material weakness in internal control over financial reporting is a significant deficiency (within the
meaning of the Public Company Accounting Oversight Board (PCAOB) Auditing Standard No. 2), or combination of significant deficiencies, that results in there being more than a remote likelihood that a material misstatement of the
annual or interim financial statements will not be prevented or detected.



Management has determined that a material weakness exists in the Companys financial reporting process as the result of the inadequacy of staffing and supporting technology in each of the tax accounting, property
accounting and consolidation accounting functions and the inadequacy of staffing in the financial reporting and internal audit functions as described below.



The material weakness in the Companys financial closing and reporting process referenced above is the result of the accumulation of the following
significant deficiencies:



| |  |  | The Tax department did not maintain a sufficient number of technically qualified personnel during the year to facilitate the identification of all issues associated with the
Companys income tax closing process. In addition, the Tax department does not employ adequate supporting technology to enable the existing staff to efficiently perform the tax accounting routines associated with calculating the Companys
income tax provision and tracking the Companys deferred tax balances. The calculations were performed on non-integrated spreadsheets that lack the automated controls inherent in our integrated information technology production systems and thus
increases the risk of human error. Management believes that the staffing and technology issues mentioned above resulted in the need for adjustments that were only identified and recorded by management in the closing process.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Property Accounting department did not maintain a sufficient number of technically qualified personnel during the year to ensure that the computations and calculations required
to support the lease disclosures and balances in the Companys periodic financial statements are completed timely and consistently. In addition, the Company did not employ an adequate property management system to consistently track and record
the Companys leases, which necessitated extensive manual intervention. The calculations are performed on non-integrated spreadsheets that lack the automated controls inherent in our integrated information technology production systems and thus
increases the risk of human error. Management believes that the staffing and technology issues mentioned above resulted in the need for adjustments that were only identified and corrected by management in the closing process.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Corporate Accounting department and Financial Reporting department did not maintain a sufficient number of personnel to support the Companys periodic consolidation and
financial reporting processes particularly in light of the increased complexity of the Companys consolidation requirements. This has resulted in a significant workload for the existing personnel who manage the consolidation and reporting
processes which management does not believe is sustainable over the long-term. Management believes that the staffing issue mentioned above resulted in the need for adjustments, including a reclassification within the Cash Flow Statement, which were
recorded by management in the closing process.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company did not maintain an adequate number of personnel on its Internal Audit staff to effectively assist management with the monitoring and assessment of the Companys
operational, financial and compliance-oriented controls, including controls over the financial closing and reporting process. During 2005, Internal Audits focus was substantially limited to performing reviews of internal controls over
financial reporting to support managements Sarbanes-Oxley Section 404 assessment.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The Companys Remediation Plan



As discussed above, management has identified a material weakness in the Companys internal control over financial reporting and is taking steps to remediate this material weakness. Management is actively engaged
in the implementation of remediation efforts to address the material weakness in the Companys internal control over financial reporting. These remediation efforts, as outlined below, are designed to address the material weakness identified by
management and to strengthen the Companys internal control over financial reporting.



108



---

##### Table of Contents

Management recognizes the importance of maintaining a staff that is sufficient in number and contains the
appropriate complement of accounting, tax, real estate, financial reporting and internal audit expertise. Similarly, management recognizes the importance of ensuring the adequacy and robustness of the Companys information technology systems
that support these functions. Consequently, management has initiated the following remediation steps to address the identified material weakness in the Companys financial closing and reporting process:



| |  |  | The Company is in the process of searching for additional employees with the commensurate knowledge, experience and training necessary to complement the current staff in the general
accounting, tax accounting, property accounting and financial reporting functions. The Company is actively recruiting accountants to help with the evaluation of ongoing complex financial issues and the application of Generally Accepted Accounting
Principles. In the interim, the Company has hired external experts to support the Companys financial closing and reporting process. The human resources department has identified dedicated personnel who are now responsible for revitalizing
existing recruiting methods to address the Companys staffing challenges.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company is recruiting additional internal auditors to assist management with its ongoing control assessments and risk management responsibilities. In the interim, the Company is
utilizing external experts to support the existing Internal Audit staff and is seeking a co-sourcing partner to assist with the managements ongoing Sarbanes-Oxley Section 404 responsibilities.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company is in the process of upgrading the information technology systems that support the tax, property management and consolidation functions. This will serve to reduce the
amount of manual work required to complete these processes, will increase the control over these processes, and mitigate the current requirement to support these processes with external resources.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The Companys remediation plan has not been in place long enough to show
meaningful results. However, it is expected that the remediation will significantly improve the financial closing and reporting process during the current fiscal year.



As a result of this material weakness in the Companys internal control over financial reporting, management has
concluded that, as of January 28, 2006, the Companys internal control over financial reporting was not effective based on the criteria set forth by the COSO of the Treadway Commission in Internal ControlIntegrated Framework.



The Companys independent registered public accounting
firm, Deloitte & Touche LLP, has issued an attestation report on managements assessment of the Companys internal control over financial reporting. This report appears below.



|                          |  |                           
|------------------------- |  | --------------------------
|/s/ Gerald L. Storch      |  | /s/ Raymond L. Arthur     
|Gerald L. Storch          |  | Raymond L. Arthur         
|Chairman of the Board and |  | Executive Vice President 
|Chief Executive Officer   |  | Chief Financial Officer   
|April 28, 2006            |  | April 28, 2006            



Change in Internal Control over
Financial Reporting



There were no changes in the
Companys internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the Companys fiscal quarter ended January 28, 2006 that have materially
affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting. However, subsequent to January 28, 2006, the Company continues to make the changes described above under The
Companys Remediation Plan.



109



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors and Stockholder of Toys R Us, Inc.:



We have audited managements assessment, included in the accompanying Managements Annual Report on Internal
Control Over Financial Reporting, that Toys R Us, Inc. and subsidiaries (the Company) did not maintain effective internal control over financial reporting as of January 28, 2006, because of the effect of the material weakness
identified in managements assessment based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. The Companys management is responsible for
maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on managements assessment and an opinion on
the effectiveness of the Companys internal control over financial reporting based on our audit.



We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial
reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit
provides a reasonable basis for our opinions.



A companys
internal control over financial reporting is a process designed by, or under the supervision of, the companys principal executive and principal financial officers, or persons performing similar functions, and effected by the companys
board of directors, management, and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting
principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions
of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures
of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the
companys assets that could have a material effect on the financial statements.



Because of the inherent limitations of internal control over financial reporting, including the possibility of collusion or improper management override of controls, material misstatements due to error or fraud may
not be prevented or detected on a timely basis. Also, projections of any evaluation of the effectiveness of the internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of
changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.



A material weakness is a significant deficiency, or combination of significant deficiencies, that results in more than a remote likelihood that a material
misstatement of the annual or interim financial statements will not be prevented or detected. The following material weakness has been identified and included in managements assessment:



Management has determined that a material weakness exists in the
Companys financial reporting process as the result of the inadequacy of staffing and supporting technology in each of the tax accounting, property accounting and consolidation accounting functions and the inadequacy of staffing in the
financial reporting and internal audit functions as described below.



| |  |  | The tax department did not maintain a sufficient number of technically qualified personnel during the year to facilitate the identification of all issues associated
with the Companys income tax closing
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



110



---

##### Table of Contents

| | process. In addition, the tax department does not employ adequate supporting technology to enable the existing staff to efficiently perform the tax
accounting routines associated with calculating the Companys income tax provision and tracking the Companys deferred tax balances. The calculations were performed on non-integrated spreadsheets which lack the automated controls inherent
in our integrated information technology production systems and thus increase the risk of human error. The staffing and technology issues mentioned above resulted in the need for adjustments that were only identified and recorded by management in
the closing process.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The property accounting department did not maintain a sufficient number of technically qualified personnel during the year to ensure that the computations and calculations required
to support the lease disclosures and balances in the Companys periodic financial statements are completed timely and consistently. In addition, the Company did not employ an adequate property management system to consistently track and record
the Companys leases, which necessitated extensive manual intervention. The calculations are performed on non-integrated spreadsheets that lack the automated controls inherent in our integrated information technology production systems and thus
increase the risk of human error. The staffing and technology issues mentioned above resulted in the need for adjustments that were only identified and corrected by management in the closing process.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Corporate Accounting department and Financial Reporting department did not maintain a sufficient number of personnel to support the Companys periodic consolidation and
financial reporting processes particularly in light of the increased complexity of the Companys consolidation requirements. This has resulted in a significant workload for the existing personnel who manage the consolidation and reporting
processes which management does not believe is sustainable over the long-term. The staffing issue mentioned above resulted in the need for adjustments, including a reclassification within the Cash Flow Statement and a Balance Sheet reclassification
of long term debt to short term debt, which were recorded by management in the closing process.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company did not maintain an adequate number of personnel on its Internal Audit staff to effectively assist management with the monitoring and assessment of the Companys
operational, financial and compliance-oriented controls, including controls over the financial closing and reporting process. During 2005, Internal Audits focus was substantially limited to performing reviews of internal controls over
financial reporting to support managements Sarbanes-Oxley Section 404 assessment.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



This material weakness was considered in determining the nature, timing, and extent of audit tests applied in our audit of the consolidated financial
statements and financial statement schedule as of and for the year ended January 28, 2006, of the Company and this report does not affect our report on such financial statements and financial statement schedule.



In our opinion, managements assessment that the Company did not
maintain effective internal control over financial reporting as of January 28, 2006, is fairly stated, in all material respects, based on the criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission. Also in our opinion, because of the effect of the material weakness described above on the achievement of the objectives of the control criteria, the Company has not maintained effective internal control
over financial reporting as of January 28, 2006, based on the criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.



We have also audited, in accordance with the standards of the Public Company
Accounting Oversight Board (United States), the consolidated balance sheet of the Company as of January 28, 2006, the related consolidated statements of operations, stockholders equity, and cash flows for the fifty-two week period ended
January 28, 2006, and the financial statement schedule of the Company and our report dated April 28, 2006 expressed an unqualified opinion on those financial statements and financial statement schedule.



/s/    Deloitte & Touche LLP



New York, New York

April 28, 2006



111



---

##### Table of Contents

|ITEM 9B. | OTHER INFORMATION
|-------- | -----------------



None.



PART III



|ITEM 10. | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
|-------- | --------------------------------------------------



Directors



The following persons are members of our Board of Directors. All directors are elected annually and serve a one-year term until the next annual meeting of
the stockholders and until the election and qualification of their successors.



|                      |  |     |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|--------------------- |  | --- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Name                  |  | Age |  | Principal Occupation and Business Experience During Past Five Years and Other Directorships                                                                                                                                                                                                                                                                                                                                                                                                  
|Joshua Bekenstein     |  | 47  |  | Mr. Bekenstein has been a director of the Company since September 12, 2005. Mr. Bekenstein is a founder of Bain Capital LLC and has been a Managing Director of Bain Capital LLC since 1984.
Mr. Bekenstein currently serves as a member of the boards of directors of Bombardier Recreational Products Inc., Waters Corporation, Dollarama, Burlington Coat Factory, and Bright Horizons Family Solutions.                                                                                  
|                      |  |    
|Michael M. Calbert    |  | 43  |  | Mr. Calbert has been a director of the Company since July 21, 2005. Mr. Calbert has been an Executive of Kohlberg Kravis Roberts & Co. since 2000.                                                                                                                                                                                                                                                                                                                                           
|                      |  |    
|Michael D. Fascitelli |  | 49  |  | Mr. Fascitelli has been a director of the Company since July 21, 2005. Mr. Fascitelli has been President and a Trustee of Vornado Realty Trust since December 1996. Mr. Fascitelli has also
been President and a director of Alexanders, Inc. since August 1996. Prior to that, Mr. Fascitelli was a partner at Goldman Sachs & Co. in charge of its real estate practice and was a vice president prior thereto. Mr. Fascitelli serves as a
director and a Trustee of GMH Communities Trust.
|                      |  |    
|David M. Kerko        |  | 33  |  | Mr. Kerko has been a director of the Company since September 12, 2005. Mr. Kerko joined Kohlberg Kravis Roberts & Co. in 1998 and has been a Principal since 2001.                                                                                                                                                                                                                                                                                                                           
|                      |  |    
|Matthew Levin         |  | 40  |  | Mr. Levin has been a director of the Company since July 21, 2005. Mr. Levin has been a Managing Director at Bain Capital since 2000. Mr. Levin also currently serves as a director of
Bombardier Recreational Products Inc.                                                                                                                                                                                                                                                                  
|                      |  |    
|John Pfeffer          |  | 37  |  | Mr. Pfeffer has been a director of the Company since September 12, 2005. Mr. Pfeffer has been an executive of Kohlberg Kravis Roberts & Co. Ltd. since 2000, heading the European Retail
Sector Team.                                                                                                                                                                                                                                                                                        
|                      |  |    
|Dwight M. Poler       |  | 40  |  | Mr. Poler has been a director of the Company since September 12, 2005. Mr. Poler joined Bain Capital in 1994 and has been a Managing Director since 1999.                                                                                                                                                                                                                                                                                                                                    



112



---

##### Table of Contents

|                  |  |     |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|----------------- |  | --- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Name              |  | Age |  | Principal Occupation and Business Experience During Past Five Years and Other Directorships                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|Steven Roth       |  | 64  |  | Mr. Roth has been a director of the Company since September 12, 2005. Mr. Roth has been Chairman of the Board and Chief Executive Officer of Vornado Realty Trust since May 1989 and Chairman
of the Executive Committee of the Board of Vornado Realty Trust since April 1980. Mr. Roth is currently the Managing General Partner of Interstate Properties, an owner of shopping centers and investor in securities and partnerships. Mr. Roth has
been a general partner of Interstate Properties since 1968. He has also been the Chief Executive Officer of Alexanders, Inc. since March 1995 and Chairman of the Board of Alexanders, Inc. since 2005 and a director since
1989.
|                  |  |    
|Wendy Silverstein |  | 45  |  | Ms. Silverstein has been director of the Company since September 12, 2005. Ms. Silverstein has been Executive Vice President  Capital Markets of Vornado Realty Trust since
1998.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|                  |  |    
|Gerald L. Storch  |  | 49  |  | Mr. Storch has been Chairman of the Board, Chief Executive Officer and a director of the Company since February 7, 2006. Mr. Storch was Vice Chairman of Target Corporation from 2001 to 2005
and held various other positions at Target Corporation from 1993 (then Dayton-Hudson) to 2001. Prior to joining Target, Mr. Storch was a Principal of McKinsey & Company where he served from 1982 to 1993.                                                                                                                                                                                                                                                                              



The Sponsors have
agreed among themselves that they will have proportional representation on our board of directors.



The directors named above also currently serve as directors of Holdings. Further, Messrs. Levin, Calbert, Fascitelli and Storch serve as directors of Toys
R Us-Delaware, Inc.



The following persons are our
Executive Officers, having been elected to their respective offices by our Board of Directors:



|                    |  |     |  |                                                                                          
|------------------- |  | --- |  | -----------------------------------------------------------------------------------------
|Name                |  | Age |  | Position with the Registrant                                                             
|Gerald L. Storch(1) |  | 49  |  | Chairman of the Board and Chief Executive Officer                                        
|                    |  |    
|Raymond L. Arthur   |  | 47  |  | Executive Vice President  Chief Financial Officer                                       
|                    |  |    
|John Barbour        |  | 46  |  | Executive Vice President  President  Toys R Us  U.S.                                
|                    |  |    
|Deborah M. Derby    |  | 42  |  | Executive Vice President  Human Resources, Legal and Corporate Communications; Secretary
|                    |  |    
|Richard L. Markee   |  | 52  |  | Vice Chairman, Toys R Us, Inc.; President  Babies R Us                              
|                    |  |    
|Antonio Urcelay     |  | 54  |  | President  Continental Europe; Managing Director, Toys R Us Iberia, S.A.              

---

|(1) | See Directors above for Mr. Storchs biography.
|--- | -------------------------------------------------



113



---

##### Table of Contents

The following is a brief description of the business experience during the past five years for each of
our Executive Officers:



Mr. Arthur has served as
Executive Vice President  Chief Financial Officer of the Company since April 2004. From January 2002 to April 2004, he served as President  Toysrus.com, Inc. From October 2000 through January 2002, he served as Senior Vice President
 Chief Financial Officer of Toysrus.com, Inc. From May 2000 to October 2000, he was Vice President  Finance and Administration of Toysrus.com, Inc. From April 2000 to May 2000, he was Vice President  Controller of Toysrus.com, Inc.
From January 1999 (when he first joined the Company) to April 2000, he was Vice-President  Controller of Toys R Us, Inc.



Mr. Barbour has served as Executive Vice President  President  Toys R Us  U.S. since August 2004. From February 2002 to
August 2004, he served as Executive Vice President  President  Toys R Us International. From August 1999 (when he first joined the Company) to February 2002, he served as President and Chief Executive Officer of Toysrus.com,
Inc.



Ms. Derby has served as Executive Vice President
 Human Resources, Legal and Corporate Communications and Secretary since September 2005. From May 2003 until September 2005, Ms. Derby served as Executive Vice President  Human Resources. From November 2002 to May 2003, she served
as Senior Vice President, Associate Relations and Organizational Effectiveness. From January 2002 to November 2002, she was Vice President, Associate Relations. From June 2000 (when she first joined the Company) to January 2002, she was Vice
President  Human Resources, Babies R Us division. From 1999 to May 2000, she was Corporate Director, Compensation and Benefits at Whirlpool Corporation.



Mr. Markee has served as President  Babies R Us since August 2004 and as Vice Chairman of Toys
R Us, Inc. since May 2003. Mr. Markee also served as Interim Chief Executive Officer of the Company from July 2005 to February 2006. Mr. Markee served as President  Toys R Us U.S. from May 2003 to August 2004.
From January 2002 to May 2003, he was Executive Vice President  President  Specialty Businesses and International Operations. From October 1999 to January 2002, he served as Executive Vice President, President of the Babies R
Us division and the Chairman of Kids R Us division. Prior to then, he held various positions since joining the Company in 1990.



Mr. Urcelay has served as President  Continental Europe (Germany, Switzerland, Austria, France, Spain and Portugal) since August 2004. From
August 2003 through August 2004, Mr. Urcelay was President of Southern Europe (France, Spain and Portugal). Mr. Urcelay has been the Managing Director of Toys R Us Iberia, S.A. since 1996.



On April 5, 2006, we entered into an agreement to hire F. Clay Creasey,
Jr. as our Executive Vice President, beginning May 1, 2006. Effective May 15, 2006 (or at such earlier date as may be determined by our board of directors), Mr. Creasey will become our Chief Financial Officer.



Section 16(a) Beneficial Ownership Reporting Compliance



The Company believes that all persons who were subject to Section 16(a)
of the Securities Exchange Act of 1934 for the past fiscal year (through July 21, 2005) complied with the filing requirements thereof. In making this disclosure, the Company has relied on copies of the reports submitted to the Company by
directors, executive officers and ten percent holders, and in the case of directors and executive officers, oral and written representations.



Code of Ethics



The Company has adopted a Code of Ethics that applies to its principal executive officer, principal financial officer and principal accounting officer or
any person performing similar functions (the Code of Ethics). The Code of Ethics is available on the Corporate Governance page of the Companys website at www.toysrusinc.com. If the Company ever were to amend or waive any provision
of its Code of Ethics, the Company intends to satisfy its disclosure obligations with respect to any such waiver or amendment by posting such information on its internet website set forth above rather than by filing a Form 8-K.



114



---

##### Table of Contents

Audit Committee



Our Board of Directors has a separately designated audit committee established in accordance with Section 3(a)(58)(A) of the Exchange Act. The Audit
Committee consists of David Kerko, Matthew S. Levin and Wendy Silverstein. The Companys Board of Directors has determined that each member of the Audit Committee is financially literate and that Mr. Levin is an audit committee
financial expert within the meaning of the regulations adopted by the Securities and Exchange Commission. None of our Audit Committee members is an independent director because of their affiliations with the Sponsors.



ITEM 11.    EXECUTIVE COMPENSATION



Summary Compensation Table



The following table provides information for the last three fiscal years concerning compensation earned for services rendered in all capacities by our Interim Chief Executive Officer, our four other most highly compensated executive
officers for the fiscal year ended January 28, 2006 and our former Chief Executive Officer (the Named Executive Officers). Mr. Storch, our new Chairman of the Board and Chief Executive Officer, is not represented in the table
below because he was hired effective as of February 7, 2006 and accordingly did not have any compensation from us in 2005.



|                                                                                                                  |  |              |  |                           |  |                           |                        |  |                              |              |  |                          |  |                                             |      |  |                           |     
|----------------------------------------------------------------------------------------------------------------- |  | ------------ |  | ------------------------- |  | ------------------------- | ---------------------- |  | ---------------------------- | ------------ |  | ------------------------ |  | ------------------------------------------- | ---- |  | ------------------------- | ----
|                                                                                                                  |  |              |  | Annual Compensation       |  |                           | Long-Term Compensation | 
|Name and Principal Position(1)                                                                                    |  | FiscalYear   |  | Salary ($)                |  | Bonus ($)                 |                        |  | Other AnnualCompensation ($) |              |  | RestrictedStock($)(2)(3) |  | SecuritiesUnderlying StockOptions (#)(2)(4) |      |  | All OtherCompensation ($) |     
|Richard L. Markee Vice Chairman, Toys R Us, Inc., President  Babies R Us and Interim Chief Executive
Officer |  | 200520042003 |  | 850,000850,000823,077     |  | 3,855,8851,301,287800,000 | (5)                    |  | 66,88151,839134,066          | (6)(7)(8)    |  | 516,3541,128,000        |  | 286,671101,341261,682                       |      |  | 263,242165,330168,186     | (9) 
|                                                                                                                  |  |              |  |                           |  |                           |                       
|Raymond L. Arthur Executive Vice President  Chief Financial Officer                                              |  | 200520042003 |  | 500,000450,769350,000     |  | 1,665,380659,730223,489   | (5)                    |  |                           |              |  | 812,325                |  | 25,00050,000                               |      |  | 153,71091,73887,499       | (10)
|                                                                                                                  |  |              |  |                           |  |                           |                       
|John Barbour Executive Vice President  President  Toys R Us, U.S.                                             |  | 200520042003 |  | 700,000624,038555,000     |  | 2,107,2401,044,002389,983 | (5)                    |  | 54,75350,655                | (11)(12)     |  | 177,030225,000          |  | 204,74730,00060,000                         |      |  | 197,051102,314117,559     | (13)
|                                                                                                                  |  |              |  |                           |  |                           |                       
|Deborah M. Derby Executive Vice President  Human Resources , Legal and Corporate Communications                  |  | 200520042003 |  | 450,000445,192398,077     |  | 1,598,188576,847235,383   | (5)                    |  | 52,112                     | (14)         |  | 177,030282,000          |  | 122,84130,00050,000                         |      |  | 109,70964,44555,836       | (15)
|                                                                                                                  |  |              |  |                           |  |                           |                       
|Antonio Urcelay(16) President  Continental Europe; Managing Director, Toys
R Us Iberia, S.A.                   |  | 200520042003 |  | 529,012513,604433,160     |  | 889,055849,825461,008     | (5)                    |  |                           |              |  | 47,427                 |  | 160,22412,50025,000                         | (17) |  | 142,052137,589113,990     | (18)
|                                                                                                                  |  |              |  |                           |  |                           |                       
|John H. Eyler, Jr. Former Chairman, President and Chief Executive Officer                                         |  | 200520042003 |  | 496,1541,000,0001,000,000 |  | 232,9162,458,587990,000   |                        |  | 6,886,001291,102250,150      | (19)(20)(21) |  | 1,180,2001,231,500      |  | 200,000400,000                             |      |  | 11,068,506203,216232,364  | (22)

---



|(1) | All positions represent the capacities in which individuals served as of
January 28, 2006, except in the case of Mr. Eyler, who resigned effective as of July 21, 2005, in connection with the Merger. Mr. Markee served as our Interim Chief Executive Officer from July 21, 2005 through
February 7, 2006. On February 7, 2006,
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



115



---

##### Table of Contents

| | we appointed Gerald L. Storch as Chairman of the Board and our Chief Executive Officer. Mr. Markee continues to serve as our Vice Chairman, as well as
President of Babies R Us.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | While the restricted stock and stock options were granted during the fiscal year for which
they are disclosed, they were granted as compensation for the Named Executive Officers performance during the prior fiscal year.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The data in the table for 2003 and 2004 reflects the dollar value of restricted stock and
restricted stock unit awards, based on the closing price of our common stock on the date of grant. The grant values in the table for 2003 consist of shares of restricted stock that would have vested as to 50% of the shares on the second and third
anniversaries of the grant date, provided the holder remained employed through such dates. The grant values in the table for 2004 consist of two separate awards: (a) the grant on April 1, 2004 of shares of restricted stock that would have
vested as to 50% of the shares on the second and third anniversaries of the grant date based on continued employment through such dates; and (b) the grant on April 1, 2004 of performance restricted stock units which represented the
opportunity to earn shares of restricted stock on April 1, 2005, depending on the achievement of corporate earnings targets for fiscal year 2004. Actual earnings performance for fiscal year 2004 resulted in a payout of 200% of the target awards
under the restricted stock units for the Named Executive Officers, except for Mr. Urcelay who received 100% of the target award. The shares of restricted stock earned from those restricted stock units would have vested as to 50% on
April 1, 2006 and 2007, respectively, based on continued employment through such dates. Upon consummation of the Merger, all outstanding shares of restricted stock and restricted stock units were vested and cashed out, as described below in
this ITEM 11 under the heading Treatment of Options, Restricted Stock and Stock Units in connection with the Merger.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | After the consummation of the Merger on July 21, 2005, new options to purchase strips of
common stock of Holdings were granted as follows: Mr. Markee: 286,671, Mr. Barbour: 204,747, Ms. Derby: 122,841, and Mr. Urcelay: 160,224. The strips and the new options to purchase them are described below in this ITEM 11
under the heading Option Grants  Option Grants by Holdings. The securities underlying options for 2005 are shown in strips. The options reflected in the table for 2003 and 2004 vested and were cashed out upon consummation of the
Merger.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | This amount includes a success or retention bonus as described below in this ITEM 11
under the heading Employment Contracts and Termination of Employment and Change-in-Control Arrangements  Retention/Success Bonuses.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Includes $27,067 for personal use of a Company automobile and $21,541 for financial planning
services, both of which are valued based on our aggregate incremental cost.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Includes $14,749 for personal use of a Company automobile and $29,849 for financial planning
services, both of which are valued based on our aggregate incremental cost.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(8) | Includes $97,761 for costs relating to Mr. Markees relocation.
|--- | ---------------------------------------------------------------

|(9) | Includes (i) the Companys contributions under the TRU Partnership Employees
Savings and Profit Sharing Plan (the Profit Sharing Plan) in the amount of $11,396, and (ii) a substitute payment for fiscal year 2005 under Supplemental Executive Retirement Plan (Substitute SERP Payment) in the amount
of $251,846.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(10) | Includes (i) Company contributions under the Profit Sharing Plan in the amount of
$11,396, (ii) a Substitute SERP Payment in the amount of $113,723, and (iii) premiums paid by the Company in the amount of $28,591 on a term life insurance policy.
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(11) | Includes $31,066 for personal use of a Company automobile, which is valued based on our
aggregate incremental cost.
|---- | -------------------------------------------------------------------------------------------------------------------

|(12) | Includes $27,613 for personal use of a Company automobile and $17,436 for financial planning
services, both of which are valued based on our aggregate incremental cost.
|---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(13) | Includes (i) Company contributions under the Profit Sharing Plan in the amount of
$11,396, (ii) a Substitute SERP Payment in the amount of $179,475, and (iii) premiums paid by the Company in the amount of $6,180 on a term life insurance policy.
|---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(14) | Includes $21,295 for personal use of a Company automobile and $25,715 for financial planning
services, both of which are valued based on our aggregate incremental cost.
|---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



116



---

##### Table of Contents

|(15) | Includes (i) Company contributions under the Profit Sharing Plan in the amount of
$11,396 and (ii) a Substitute SERP Payment in the amount of $98,313.
|---- | ------------------------------------------------------------------------------------------------------------------------------------------------------

|(16) | Mr. Urcelays compensation is paid in Euros. All Euros were converted to U.S.
dollars at a rate of 1 Euro = $1.2376, which is an average of the exchange rates for the entire fiscal year.
|---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(17) | Includes 37,383 options for Holdings stock that were granted in the form of rollover options,
as described below.
|---- | -----------------------------------------------------------------------------------------------------------------

|(18) | Includes Company pension plan contribution in the amount of $142,052.
|---- | ---------------------------------------------------------------------

|(19) | Includes a tax-gross up payment of $6,855,609 to cover excise tax liabilities related to the
Merger.
|---- | ----------------------------------------------------------------------------------------------------

|(20) | Includes $224,748 for personal use of Company aircraft, which is valued based on our
aggregate incremental cost.
|---- | ----------------------------------------------------------------------------------------------------------------

|(21) | Includes $197,697 for personal use of Company aircraft, which is valued based on our
aggregate incremental cost.
|---- | ----------------------------------------------------------------------------------------------------------------

|(22) | Includes a lump sum severance amount of $11,068,506 paid pursuant to Mr. Eylers
retention agreement as described below in this ITEM 11 under the heading Employment Contracts and Termination of Employment and Change-in-Control Arrangements  Retention/Severance Agreements.
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Option Grants



Option Grants by the Company. We did not grant options to the Named Executive Officers in fiscal year 2005.



Option Grants by Holdings. In connection with
the Merger, each of the Named Executive Officers was granted options to purchase strips of common stock in Holdings. Each strip consists of nine shares of Class A common stock and one share of Class L common stock of Holdings. The
shares compromising a strip are in the same proportion as the shares of Class A and Class L common stock held by all stockholders of Holdings. The options are exercisable only for whole strips and cannot be separately exercised for the
individual classes of Holdings common stock. The options have an aggregate exercise price of $26.75, which was the market value of a strip as of the date of the grant.



The following table sets forth certain information concerning the options granted by Holdings to the Named Executive
Officers during fiscal year 2005.



Option Grants in Last
Fiscal Year



|                  |  |                                             |  |                                                                           |   |       |                         |        |                |           |                                                                                             |   |           |  |   |           
|----------------- |  | ------------------------------------------- |  | ------------------------------------------------------------------------- | - | ----- | ----------------------- | ------ | -------------- | --------- | ------------------------------------------------------------------------------------------- | - | --------- |  | - | ----------
|                  |  | Number ofSecuritiesUnderlyingOptionsGranted |  | Percent of TotalOptions Grantedby Holdingsto Employees inFiscal Year 2005 |   |       | ExercisePrice ($/Share) |        | ExpirationDate |           | Potential Realizable Value atAssumed Annual Rates ofStock Price Appreciation forOption Term
|Name              |  |                                             |  |                                                                           |   | 5%($) |                         | 10%($)
|Richard L. Markee |  | 245,718                                     |  | 10.41                                                                     | % |       | $                       | 26.75  |                | 7/21/2015 |                                                                                             | $ | 4,133,697 |  | $ | 10,475,600
|Richard L. Markee |  | 40,953                                      |  | 1.74                                                                      | % |       | $                       | 26.75  |                | 7/22/2015 |                                                                                             | $ | 688,950   |  | $ | 1,745,933 
|Raymond L. Arthur |  |                                            |  |                                                                          |   |       |                         |       |                |          |                                                                                             |   |          |  |   |          
|John Barbour      |  | 204,747                                     |  | 8.68                                                                      | % |       | $                       | 26.75  |                | 7/21/2015 |                                                                                             | $ | 3,444,445 |  | $ | 8,728,899 
|Deborah M. Derby  |  | 122,841                                     |  | 5.21                                                                      | % |       | $                       | 26.75  |                | 7/21/2015 |                                                                                             | $ | 2,066,546 |  | $ | 5,237,033 
|Antonio Urcelay   |  | 122,841                                     |  | 5.21                                                                      | % |       | $                       | 26.75  |                | 7/21/2015 |                                                                                             | $ | 2,066,546 |  | $ | 5,237,033 



The securities
underlying options are denoted in the table in terms of strips as described above. All options, except the grant to Mr. Markee of 40,953 options, which is described below under Employment Contracts and Termination of
Employment and Change-in-Control Arrangements  Special Bonus and Option Agreement with Mr. Markee, are tranche options divided equally into three separate tranches, as described below (with capitalized terms being defined in
Holdings Management Equity Plan). The Tranche I options will vest 40% on the second anniversary of the grant date, 60% on the third anniversary of the grant date, 80% on the fourth anniversary of the grant date and 100% on the fifth
anniversary of the grant date, based on continued



117



---

##### Table of Contents

employment. The Tranche II options will vest in the same manner as the Tranche I options except that the options will also vest upon the earlier to occur of
(i) a Change in Control in which both (A) the Sponsor IRR on consummation of the Change in Control is equal to or greater than 15%, and (B) the Sponsor Inflows prior to and in connection with such Change in Control are at least two
times the Sponsor Outflows prior to such Change in Control; or (ii) any day on which both (A) the Sponsor IRR measured as of such measurement is equal to or greater than 15%, and (B) the Sponsor Inflows through such date are at least
two times the Sponsor Outflows through such measurement date. The Tranche III options will vest in the same manner as the Tranche I options except that the options will also vest upon the earlier to occur of (i) a Change in Control in which
both (A) the Sponsor IRR on consummation of the Change in Control is equal to or greater than 20%, and (B) the Sponsor Inflows prior to and in connection with such Change in Control are at least three times the Sponsor Outflows prior to
such Change in Control; or (ii) any day on which both (A) the Sponsor IRR measured as of such measurement is equal to or greater than 20%, and (B) the Sponsor Inflows through such date are at least three times the Sponsor Outflows
through such measurement date.



Treatment of Options, Restricted Stock
and Stock Units in Connection with the Merger



In
connection with the Merger, all outstanding stock options and awards of restricted stock and stock units for Company stock were cashed out, cancelled, or, in limited circumstances, exchanged for new interests in Holdings. Certain stock options held
by management of the Company, including Mr. Urcelay, were exchanged for options to purchase common strips, consisting of nine shares of Class A common stock and one share of Class L common stock of Holdings (the rollover
options). Each rollover option retained its original exercise price and expiration date and was fully vested as of July 21, 2005. For each outstanding option that was not exchanged for Holdings options, the holder received an amount in
cash, less applicable withholding taxes, equal to the excess of $26.75 over the exercise price of the option. Each share of restricted stock was converted into the right to receive $26.75, and each restricted stock unit was converted into the right
to receive $26.75, less applicable withholding taxes.



The
following table shows the number of shares of our common stock subject to options, restricted stock awards and restricted stock units that were held by each of the Named Executive Officers at the time of the Merger and the value of those awards,
based on the Merger consideration of $26.75 per share.



|                         |  |               |  |                   |            |                        |         |          |   |            |  |          |  |   |          
|------------------------ |  | ------------- |  | ----------------- | ---------- | ---------------------- | ------- | -------- | - | ---------- |  | -------- |  | - | ---------
|Named Executive Officers |  | Stock Options |  | Restricted Shares |            | Restricted Stock Units
|Name                     |  | Shares (#)    |  | Value($)          |            | Shares (#)             |         | Value($) |   | Shares (#) |  | Value($)
|Richard L. Markee        |  | 888,023       |  | $                 | 7,127,855  |                        | 105,626 |          | $ | 2,825,496  |  | 0        |  | $ | 0        
|Raymond L. Arthur        |  | 125,000       |  | $                 | 1,645,250  |                        | 48,750  |          | $ | 1,304,063  |  | 0        |  | $ | 0        
|John Barbour             |  | 238,000       |  | $                 | 2,764,620  |                        | 35,500  |          | $ | 949,625    |  | 0        |  | $ | 0        
|Deborah M. Derby         |  | 138,000       |  | $                 | 1,786,020  |                        | 23,000  |          | $ | 615,250    |  | 0        |  | $ | 0        
|Antonio Urcelay          |  | 147,117       |  | $                 | 1,126,668  |                        | 2,813   |          | $ | 75,248     |  | 0        |  | $ | 0        
|John H. Eyler            |  | 2,960,000     |  | $                 | 30,327,300 |                        | 265,000 |          | $ | 7,088,750  |  | 200,000  |  | $ | 5,350,000



118



---

##### Table of Contents

In connection with the Merger, Mr. Urcelay received 37,383 rollover options having a value of
$601,437.



Aggregate Option Exercises and Year-End Option
Value Post-Merger



|                  |             |                                                                        |               |         |                                                             |             |   |               |  |   |  
|----------------- | ----------- | ---------------------------------------------------------------------- | ------------- | ------- | ----------------------------------------------------------- | ----------- | - | ------------- |  | - | -
|Name              |             | Number of Securities Underlying Unexercised Options At Year-End (#)(1) |               |         | Value of Unexercised In-The-Money Option At Year-End ($)(2)
|                  | Exercisable |                                                                        | Unexercisable |         |                                                             | Exercisable |   | Unexercisable
|Richard L. Markee |             | 0                                                                      |               | 286,671 |                                                             |             | $ | 0             |  | $ | 0
|Raymond L. Arthur |             | 0                                                                      |               | 0       |                                                             |             | $ | 0             |  | $ | 0
|John Barbour      |             | 0                                                                      |               | 204,747 | (3)                                                         |             | $ | 0             |  | $ | 0
|Deborah M. Derby  |             | 0                                                                      |               | 122,841 |                                                             |             | $ | 0             |  | $ | 0
|Antonio Urcelay   |             | 37,383                                                                 |               | 122,841 |                                                             |             | $ | 601,437       |  | $ | 0
|John H. Eyler     |             | 0                                                                      |               | 0       |                                                             |             | $ | 0             |  | $ | 0

---

|(1) | The number of securities underlying unexercised options at year-end are denoted in the table
in terms of strips of Holdings common stock as described above.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The value is based on an aggregate amount of $26.75 per strip.
|--- | --------------------------------------------------------------

|(3) | Mr. Barbour had the right until March 15, 2006 to purchase certain shares of
restricted stock from Holdings. Because he elected not to do so, Holdings has the right to cancel some or all of Mr. Barbours 204,747 options at any time.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Aggregate Option Exercises and Year-End Option Value Pre-Merger.No options were exercised by our Named
Executive Officers in 2005 prior to the Merger.



Retirement and Deferred
Compensation Plans



At the completion of the Merger, we
terminated all of our non-qualified deferred compensation plans, including the Toys R Us, Inc. Supplemental Executive Retirement Plan (the SERP) and any other non-qualified deferred compensation plans in which our executive
officers or directors participated, and we caused all accounts under those plans to be distributed to participants. The SERP was a non-qualified defined contribution deferred compensation plan that provided participants, including our Named
Executive Officers, with additional retirement benefits that they were precluded from receiving under the qualified 401(k) savings and profit sharing plan as a result of restrictions under the Internal Revenue Code. For each plan year, we
contributed to the account of each participant in the SERP an amount equal to 11% of the participants eligible pay in excess of the annual compensation limit in Section 401(a)(17) of the Internal Revenue Code ($210,000 in 2005) plus
interest at the rate determined under the terms of the SERP. We agreed to provide SERP participants a cash payment equal to the normal contribution that would have been made for fiscal year 2005 under the SERP, provided the participant remained
employed by us as of January 28, 2006 (the Substitute SERP Payment).



The following table shows the account balances of each of our Named Executive Officers in such non-qualified deferred compensation plans that were distributed when the plans terminated, and the Substitute SERP
Payments that were made to such officers for fiscal year 2005.



|                  |  |                  |           |     |                         |   |        
|----------------- |  | ---------------- | --------- | --- | ----------------------- | - | -------
|Name              |  | Account Balances |           |     | Substitute SERP Payment
|Richard L. Markee |  | $                | 4,012,085 | (1) |                         | $ | 251,846
|Raymond L. Arthur |  | $                | 161,783   | (2) |                         | $ | 113,723
|John Barbour      |  | $                | 287,246   | (2) |                         | $ | 179,475
|Deborah M. Derby  |  | $                | 184,348   | (2) |                         | $ | 98,313 
|Antonio Urcelay   |  |                  |          |     |                         |   |       
|John Eyler        |  | $                | 1,692,755 | (3) |                         |   |       

---

|(1) | Includes $1,399,047 of SERP balance, $620,778 of deferred compensation, and $1,992,260 of
profit shares.
|--- | --------------------------------------------------------------------------------------------------------

|(2) | Represents SERP account balance.
|--- | --------------------------------

|(3) | Includes $1,185,493 of SERP balance and $507,262 of deferred compensation.
|--- | --------------------------------------------------------------------------



119



---

##### Table of Contents

Directors Compensation



Upon consummation of the Merger, all of our nine directors then in office resigned from the Board and were replaced by three
directors who are representatives of the Sponsors. In September 2005, six additional directors who are representatives of the Sponsors were added to the Board, and in February 2006, our new Chief Executive Officer, Gerald L. Storch, joined the Board
as Chairman. All of our directors serve without compensation as directors.



The following paragraphs describe the compensation arrangements that applied for the portion of 2005 preceding the Merger with respect to our directors who were not officers or employees of the Company or any of its
subsidiaries (non-employee directors).



Each
non-employee director was entitled to receive an annual retainer fee of $30,000 in cash or stock units for service on the Board and was entitled to receive meeting fees in the form of stock units valued at $1,500 for each Board meeting attended and
$1,000 for each committee meeting attended. Each non-employee director who served as a chair of a committee was entitled to receive additional stock units valued at $10,000 per year, and each non-employee director who served on the Executive
Committee was entitled to receive additional stock units valued at $35,000 per year. New non-employee directors received stock units valued at $50,000 after six months of service. Non-employee directors could elect to receive the grant of an option
in lieu of the payment of all or any portion of the cash retainer fee or stock unit awards described above (other than the initial award to new non-employee directors). Each outstanding stock option held by our directors that remained unexercised as
of the completion of the Merger, whether or not vested or exercisable, was canceled and the director received a cash payment equal to the product of the number of shares of common stock subject to the option as of the effective time of the Merger,
multiplied by the excess, if any, of $26.75 over the exercise price per share of common stock subject to such option. Each outstanding stock unit held by our directors at the effective time of the Merger, whether or not vested, was canceled, and the
holder received a cash payment of $26.75 per share.



Employment Contracts
and Termination of Employment and Change-in-Control Arrangements



Retention/Severance Agreements.Each of Messrs. Markee, Barbour, Arthur, and Eyler and Ms. Derby has or had a retention agreement with us, which sets forth the terms of the officers employment, including title,
duties, compensation and benefits.



Under the retention
agreements, if the officers employment is terminated by us without cause or by the officer for good reason (as those terms are defined in the agreements), the officer will be (or was in Mr. Eylers case)
entitled to receive:



| |  |  | certain rights accrued through the date of termination, including salary and prior years unpaid bonus;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | the officers current target annual bonus, pro-rated through the date of termination;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | two times (or, in the case of Mr. Eyler, three times) the officers annual base salary and target annual bonus for the year of the termination (and in the case of
Mr. Markee, two times the targeted amount of the long-term incentive awards that would have been paid to him with respect to that fiscal year);
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the amount the officer would have received under certain benefit plans, including the SERP, had the officer continued employment throughout the applicable severance period (and in
the case of Mr. Markee, two years of additional service credit under such plans);
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | continued coverage for a period of time under our health and dental plans (such benefits will terminate if the officer becomes entitled to medical benefits from a subsequent
employer); and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | in the case of Messrs. Arthur and Barbour and Ms. Derby, continuation for two years of financial planning services and a leased automobile.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



120



---

##### Table of Contents

Each of these retention agreements also contains a tax gross-up provision whereby if the officer incurs
an excise tax by reason of his or her receipt of any payment that constitutes an excess parachute payment as defined in Section 280G of the Internal Revenue Code, the officer is entitled to a gross-up payment in an amount that would place the
officer in the same after-tax position that he or she would have been in if no excise tax had applied.



Mr. Eyler received the severance benefits described above under his retention agreement when he terminated employment with us shortly after the
Merger. The aggregate amount of his severance benefits was $11,068,506, plus a gross-up payment in the amount of $6,855,609 to cover his excise tax liability.



As a condition to receiving any severance payments or benefits under the retention agreements, the officer must execute a release of claims in respect
of his or her employment with us. The retention agreements contain certain restrictive covenants, which will continue to bind certain of the executive officers after the Merger, including an agreement not to disclose confidential information at any
time, and covenants not to compete with us, solicit our customers or recruit our employees during the employment term and for a period of two years following the termination of the officers employment.



Letter Agreement with Mr. Urcelay. On October 22,
2004, we entered into a letter agreement with Mr. Urcelay, which sets forth the terms of his employment, including title, duties, compensation and benefits.



Under Mr. Urcelays letter agreement, if we terminate his employment without cause (as defined in the letter
agreement), if his position is eliminated and he is not offered a position with equivalent target compensation, or if he is required to relocate and be based at an office or location outside the Madrid, Spain area, then, Mr. Urcelay will be
entitled to receive:



| |  |  | 18 months of base pay,
| | - |  | ----------------------



| |  |  | the incentive payment that he would have been entitled to receive for the applicable year based upon actual results, up to a maximum of his target incentive for the 18-month period
following termination,
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | continued provision of tax advice and use of his Company-provided automobile, lap top computer and cell phone for 18 months,
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | continued coverage for 18 months under our health plans, and
| | - |  | ------------------------------------------------------------



| |  |  | continued Company contributions to his pension plan for 18 months.
| | - |  | ------------------------------------------------------------------



If within 12 months following a change in control (as defined in the letter agreement, which would include the Merger) we terminate
Mr. Urcelays employment or he resigns due to our requiring him to relocate, without his consent, to any office or location outside of the Madrid, Spain area, Mr. Urcelay will be entitled to a severance payment equal to 18 months pay
(which includes base pay and bonus), paid in 18 equal monthly installments.



As a condition to receiving any payments or benefits under the letter agreement, Mr. Urcelay is subject to a covenant not to compete and a covenant not to solicit our customers or our employees for 18 months
following his termination of employment. In the event of a breach of these covenants, Mr. Urcelay is required to pay to us an amount equal to the severance pay corresponding to the remaining time of the covenant obligation.



Employment Agreements with Messrs. Storch and Creasey.On February 6, 2006, we entered into an employment agreement with Mr. Storch, as our new Chairman of the Board and Chief Executive Officer, and on April 5, 2006, we entered into an employment agreement with F. Clay Creasey, Jr.,
who will be our new Chief Financial Officer as of May 15, 2006. Each of these agreements has an initial term of five years, and provides for automatic one-year renewals unless expressly not renewed. The agreement provides for a minimum base
salary, a target annual bonus opportunity payable upon achievement of performance targets established annually by the



121



---

##### Table of Contents

board, and eligibility to participate in our welfare benefit plans and retirement plans on the same basis as other senior executives. The officer will be
reimbursed for his relocation expenses and legal expenses in connection with the agreement.



Under the employment agreement, if the officers employment is terminated by us without cause or by him for good reason (as those terms are defined in the agreement), he will be entitled
to receive:



| |  |  | certain rights accrued through the date of termination, including salary and prior years unpaid bonus,
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | a pro-rated portion of his current years annual bonus through the date of termination, based on actual results,
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | a severance payment equal to the sum of (x) a multiple of base salary (in Mr. Storchs case the multiple is two, and in Mr. Creaseys case, the multiple is
the Severance Period (described below), as expressed in years), and (y) a multiple of the amount of the annual bonus received by him in the prior fiscal year (in Mr. Storchs case the multiple is the Severance Period expressed in
years, and in Mr. Creaseys case, the multiple is one). The Severance Period is initially a 12-month period commencing on the date of termination, and is increased by three months on each anniversary of the hire date, up to a
maximum of 24 months, and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | continued coverage during the Severance Period under our medical, dental and life insurance plans.
| | - |  | --------------------------------------------------------------------------------------------------



As a condition to receiving the severance payment under the agreement, the officer must execute a release of claims in
respect of his employment with us. The agreement provides that the officer will be subject to a covenant not to compete and a covenant not to solicit employees, consultants, suppliers or service providers at all times while employed and during the
Severance Period (regardless of whether he is receiving severance payments) or for two years in some termination scenarios, and a covenant not to disclose confidential information during the employment term and at all times thereafter.



Retention/Success Bonuses.Certain of our Named Executive
Officers also received a retention/success bonus equal to two times his or her annual salary by reason of remaining employed through the completion of the Merger. Mr. Urcelay received a retention bonus of a fixed amount by remaining employed
through November 1, 2005. The following table shows the amount of the bonus that each such officer received upon the completion of the Merger:



|                  |  |                                 |          
|----------------- |  | ------------------------------- | ---------
|                  |  | Amount ofRetention/SuccessBonus
|Richard L. Markee |  | $                               | 1,700,000
|John Barbour      |  | $                               | 1,400,000
|Raymond L. Arthur |  | $                               | 1,000,000
|Deborah M. Derby  |  | $                               | 900,000  
|Antonio Urcelay   |  | $                               | 247,520  



Special Bonus
and Option Agreement with Mr. Markee.On July 22, 2005, we entered into a special bonus and option agreement with Mr. Markee, pursuant to which he would be entitled to a payment of $2,000,000 on the first to occur of
(i) his agreement to serve as Chief Executive Officer on a non-interim basis if so appointed by our board of directors, (ii) 90 days after another person commences employment as Chief Executive Officer; and (iii) the twelve month
anniversary of the agreement. Since Gerald L. Storch became our new Chief Executive Officer as of February 7, 2006, the $2,000,000 payment to Mr. Markee will be due 90 days thereafter. This special agreement also provides that any
severance payment that Mr. Markee may be entitled to receive from us will be reduced by $1,000,000. In addition, pursuant to the special agreement, Mr. Markee was granted options to acquire 40,953 strips of common stock of Holdings, for an
exercise price of $26.75 per strip. These options will vest upon Mr. Markees entitlement to the $2,000,000 payment described above.



122



---

##### Table of Contents

Compensation Committee Interlocks and Insider Participation



Our executive committee, which serves as our compensation committee, is
comprised of Messrs. Calbert, Fascitelli and Levin. None of the members of the executive committee during fiscal year 2005 or as of the date of this Annual Report on Form 10-K is or has been an officer or employee of the Company or any of its
subsidiaries.



Each member of the executive committee is
affiliated with one of our Sponsors. Mr. Calbert has served as an executive officer of Kohlberg Kravis Roberts & Co. since 2000. Mr. Fascitelli has been President and trustee of Vornado Realty Trust since December 1996.
Mr. Levin has been a Managing Director at Bain Capital since 2000.



None of our executive officers serves as a member of the board of directors or compensation committee, or similar committee, of any other company that has one or more of its executive officers serving as a member of our board of directors
or our compensation committee.



|ITEM 12. | SEC
URITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|-------- | -----------------------------------------------------------------------------------------------



Beneficial Ownership of Holdings



As a result of the Merger, all of our outstanding stock is beneficially owned by Holdings. The following table presents information regarding beneficial
ownership of the common stock of Holdings, as of March 31, 2006, by the Named Executive Officers, each of our directors, our current Chief Executive Officer, all of our directors and executive officers as a group and each person who is known by
us to beneficially own more than 5% of the common stock of Holdings. The table also sets forth ownership information for these persons regarding unvested stock options for which these persons are not deemed to beneficially own the underlying shares
of common stock. Each share or option to purchase shares (as listed below) is comprised of strips of common stock in Holdings. Each strip consists of nine shares of Class A common stock and one share of Class L common stock of
Holdings. None of our directors, except Gerald Storch, our Chairman of the Board and Chief Executive Officer, beneficially owns any shares (refer to the footnotes below).



|                                                         |  |                          |  |                                 |  |                                    |  |                                |  
|-------------------------------------------------------- |  | ------------------------ |  | ------------------------------- |  | ---------------------------------- |  | ------------------------------ | -
|Name of Beneficial Owner                                 |  | SharesBeneficiallyOwned* |  | OptionsExercisableWithin 60Days |  | OptionsNotExercisableWithin 60Days |  | Percent ofOutstandingShares(1) |  
|Affiliates of Bain Capital Partners, LLC(2)              |  | 16,012,464               |  | 0                               |  | 0                                  |  | 32.85                          | %
|Toybox Holdings, LLC(3).                                 |  | 16,012,464               |  | 0                               |  | 0                                  |  | 32.85                          | %
|Vornado Truck LLC(4)                                     |  | 16,012,464               |  | 0                               |  | 0                                  |  | 32.85                          | %
|Raymond L. Arthur                                        |  | 0                        |  | 0                               |  | 0                                  |  |                               |  
|John Barbour                                             |  | 0                        |  | 0                               |  | 204,747                            |  |                               |  
|Deborah M. Derby                                         |  | 14,953                   |  | 0                               |  | 122,841                            |  |                               |  
|Richard L. Markee                                        |  | 20,561                   |  | 40,953                          |  | 245,718                            |  |                               |  
|Gerald L. Storch                                         |  | 74,766                   |  | 0                               |  | 747,664                            |  |                               |  
|Antonio Urcelay                                          |  | 0                        |  | 37,383                          |  | 122,841                            |  |                               |  
|John H. Eyler, Jr.                                       |  |                          |  |                                 |  |                                    |  |                                |  
|Directors and executive officers as a group (17 persons) |  | 110,280                  |  | 145,626                         |  | 1,633,942                          |  |                               |  

---



|* | For purposes of this table, beneficial ownership is determined in accordance with Rule 13d-3 under the Securities Exchange Act of 1934 pursuant to which a person or
group of persons is deemed to have beneficial ownership of any shares of common stock with respect to which such person has (or has the right to acquire within 60 days, i.e., by May 30, 2006 in this case) sole or shared voting power
or investment power.
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



123



---

##### Table of Contents

|(1) | Unless otherwise indicated, the beneficial ownership of any named person does not exceed, in the aggregate, one percent of outstanding equity securities of Holdings
on March 31, 2006, as adjusted as required by applicable rules.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes Bain Capital (TRU) VIII, L.P., Bain Capital (TRU) VIII-E, L.P., Bain Capital (TRU) VIII Coinvestment, L.P., Bain Capital Integral Investors, LLC and BCIP
TCV, LLC. The Bain Capital Funds are all affiliates of Bain Capital Partners, LLC. Bain Capital Partners, LLC disclaims beneficial ownership of such shares. The Bain Capital Funds each have an address c/o Bain Capital Partners, LLC, 111 Huntington
Avenue, Boston, MA 02199.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Shares owned of record by Toybox Holdings, LLC are also beneficially owned by its majority member, KKR Millennium Fund, Limited Partnership. KKR Millennium GP LLC is
the general partner of KKR Associates Millennium L.P., which is the general partner of the KKR Millennium Fund, Limited Partnership. Messrs. Henry R. Kravis, George R. Roberts, James H. Greene, Jr., Paul E. Raether, Michael W. Michelson, Perry
Golkin, Johannes P. Huth, Todd A. Fisher, Alexander Navab, Marc S. Lipschultz, Reinhard Gorenflos, Jacques Garaialde, Michael M. Calbert and Scott C. Nuttall, as members of KKR Millennium GP LLC, may be deemed to share beneficial ownership of any
shares beneficially owned by KKR Millennium GP LLC, but disclaim such beneficial ownership. Mr. Calbert is one of our directors. KKR is also an affiliate of Toybox Holdings, LLC. Mr. Kerko is a Principal of KKR and one of our directors,
and Mr. Pfeffer is a Member of KKR and one of our directors. They also disclaim beneficial ownership of any of our shares beneficially owned by KKR Millenium GP LLC. For a description of material relationships between KKR and us over the last
three years, see Certain Relationships and Related Transactions. The address of KKR Millennium GP LLC and each individual listed above is c/o Kohlberg Kravis Roberts & Co., L.P., 2800 Sand Hill Road, Menlo Park, CA 94025.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | An affiliate of Vornado Realty Trust, having an address of 888 Seventh Avenue, New York, NY 10019.
|--- | --------------------------------------------------------------------------------------------------



|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|-------- | ----------------------------------------------



Officer Loan



John Barbour, Executive Vice President-President-Toys R Us U.S., had an outstanding loan from Toysrus.com, Inc. This loan to him was
originally incurred in 2000, when he was chief executive officer of Toysrus.com, Inc., in connection with his exercise of options to purchase shares of common stock of Toysrus.com, Inc. in that year. The annual interest rate was 7.0%. This loan was
a non-recourse obligation and was secured solely by a pledge of the shares of Toysrus.com, Inc. common stock owned by Mr. Barbour.This loan has since been repaid in full on February 16, 2006.



Consistent with applicable law, the Company and its subsidiaries no longer
make loans to the Companys directors and executive officers.



Advisory Agreement



The Sponsors
provide management and advisory services to us pursuant to an advisory agreement executed at the closing of the Merger. Under the terms of the advisory agreement and effective as of July 21, 2005, we are obliged to pay the Sponsors an Advisory
Fee (as defined in the advisory agreement). We paid the Sponsors an aggregate advisory fee of $3.75 million for the thirteen weeks ended October 29, 2005, and a fee for the portion of the quarter from the Merger date to July 30, 2005, of
$0.4 million. There was no advisory fee for the thirteen weeks ended January 28, 2006. The quarterly fee for the first fiscal quarter of 2006 will be $7.5 million, and the quarterly fees for the second, third, and fourth quarters of 2006 will
be $3.94 million per quarter. Thereafter, the $15 million annual fee will increase five percent per year during the ten-year term of the agreement. In addition, upon consummation of the Merger, we paid the Sponsors a fee in the aggregate amount of
$81 million for services rendered and out-of-pocket expenses in connection with the debt financing transactions described in Item 8., Note 11 entitled SEASONAL FINANCING AND LONG-TERM DEBT.



124



---

##### Table of Contents

In the event that the advisory agreement is terminated by the Sponsors or the Company, the Sponsors will
receive all unpaid Advisory Fees, all unpaid Subsequent Transaction Fees (as defined below) and expenses due under the advisory agreement with respect to periods prior to the termination date plus the net present value of the Advisory Fees that
would have been payable for the remainder of the term of the advisory agreement. The initial term of the advisory agreement is ten years, and it extends annually for one year unless the Sponsors or the Company provide notice to the other. The
advisory agreement provides that affiliates of the Sponsors will be entitled to receive a fee equal to 1% of the aggregate transaction value in connection with certain subsequent financing, acquisition, disposition and change of control
transactions. The advisory agreement includes customary exculpation and indemnification provisions in favor of the Sponsors and their affiliates.



Merger of Toysrus.com, Inc.



At January 29, 2005, our current and former employees and directors held approximately 5.0 million shares of Toysrus.com, Inc. common stock and
options to acquire an additional 4.9 million shares, representing approximately 2.4% of the authorized common stock of Toysrus.com, Inc. On January 17, 2006, Toys R UsDelaware, Inc., one of our subsidiaries, acquired all
of the outstanding stock options and shares of Toysrus.com, Inc. Each holder of shares in Toysrus.com, Inc. received $1.13 per share less applicable withholding taxes. Each option holder received an amount in cash, less applicable withholding taxes,
equal to the value of the option calculated using an option-pricing model based on the $1.13 per share. The values ranged from $0.33 to $0.89 for each outstanding option. As a result of the above, we recognized $3 million of compensation expense and
$6 million of goodwill.



The following table presents all
amounts received by the Named Executive Officers in connection with the Toysrus.com merger:



|                        |  |                |          
|----------------------- |  | -------------- | ---------
|Named Executive Officer |  | AmountReceived
|Richard L. Markee       |  | $              | 84,750   
|Raymond L. Arthur       |  | $              | 422,950  
|John Barbour            |  | $              | 2,260,000
|John H. Eyler, Jr.      |  | $              | 168,000  
|Antonio Urcelay         |  | $              | 13,200   



Other Relationships and
Transactions



On August 29, 2005, an affiliate of
Vornado Realty Trust acquired by assignment an aggregate of $150 million of the lenders rights and obligations under the Bridge Loan Agreement described above in Item 8, Note 11 entitled SEASONAL FINANCING AND LONG-TERM DEBT.
As of the date of this Annual Report on Form 10-K, $77 million of this amount remains outstanding.



Vornado Realty Trust is handling the disposition of the real estate of the 75 stores being permanently closed in connection with our previously announced
store closings.



2005 Management Equity Plan



Our officers and employees participate in Holdings 2005 Management
Equity Plan (the 2005 Plan). The 2005 Plan provides for the granting of non-qualified stock options (including rollover options (as defined in the 2005 Plan)) to purchase shares of Class A and Class L common stock of
Holdings, as well as restricted stock to officers, directors, employees, consultants and advisors of Holdings and its subsidiaries, including the Company. All awards are in the form of one or more common strips. Each common strip consists of nine
shares of Class A common stock and one share of Class L common stock of Holdings.



Under the 2005 Plan, options (other than rollover options) vest in three tranches and are either time options that vest and become exercisable over a five year period or performance options
that vest and become exercisable based on the achievement of certain performance targets set forth in the 2005 Plan. However, all



125



---

##### Table of Contents

time options become fully vested on a Change in Control (as defined in the 2005 Plan) and the performance options become
fully vested on the eighth anniversary of the date of grant even if the performance targets have not been achieved, provided the optionee is still employed through such date. All options expire ten years from the date of the grant.



As of January 28, 2006, Holdings granted 813,864 time-based and
1,545,822 performance-based options to purchase common strips. All outstanding options expire at dates ranging from September 8, 2008 to October 25, 2015.



The Plan also permits the sale of non-transferable, restricted stock to certain employees at a purchase price equal to fair
market value of the common strips. As of January 28, 2006, 62,805 common strips of restricted stock had been purchased by executives of the Company at a fair value of $26.75 per common strip. The restricted stock is subject to certain transfer
restrictions, as well as, in some cases, a put right exercisable in certain circumstances by the holder and a call right exercisable by Holdings (and, if not exercised by Holdings , by its equity sponsorsBain Capital Partners LLC, Toybox
Holdings, LLC and Vornado Truck, LLC) in the event the holder is no longer employed by Holdings or any of its subsidiaries.



At January 28, 2006, an aggregate of 1.5 million strips were reserved for future option grants under the Plan.



ITEM 14.     PRIN
CIPAL ACCOUNTING FEES AND SERVICES



Appointment of Independent Auditors



The Audit
Committee has appointed Deloitte & Touche LLP as the Companys independent auditors to conduct the audit of the Companys financial statements for the fiscal year ending January 28, 2006. Ernst & Young LLP served as the
Companys independent auditors for the fiscal year ended January 29, 2005.



Audit Fees



The aggregate fees billed by
Deloitte & Touche LLP and Ernst & Young LLP and the member firms of Deloitte & Touche LLP and Ernst & Young LLP, and their respective affiliates (collectively, Deloitte & Touche LLP and
Ernst & Young LLP, respectively) for professional services rendered for the audit of the Companys annual financial statements for the fiscal years ended January 28, 2006 and January 29, 2005, respectively and for
the reviews of the financial statements included in the Companys Quarterly Reports on Form 10-Q for those fiscal years, and for other services rendered during those fiscal years on behalf of the Company were as follows:



|                      |  |                        |            |                        |   |                        |  |                        |           |  |   |          
|--------------------- |  | ---------------------- | ---------- | ---------------------- | - | ---------------------- |  | ---------------------- | --------- |  | - | ---------
|                      |  | Fiscal Year 2005 (D&T) |            | Fiscal Year 2004 (D&T) |   | Fiscal Year 2005 (E&Y) |  | Fiscal Year 2004 (E&Y)
|Audit Fees(a)         |  | $                      | 5,339,000  |                        | $ |                       |  | $                      | 1,102,000 |  | $ | 8,220,000
|Audit Related Fees(b) |  | $                      | 1,224,000  |                        | $ |                       |  | $                      | 706,000   |  | $ | 124,000  
|Tax Fees(c)           |  | $                      | 2,373,000  |                        | $ | 53,000                 |  | $                      | 466,000   |  | $ | 628,000  
|All Other Fees(d)     |  | $                      | 13,443,000 |                        | $ | 3,164,000              |  | $                      | 165,000   |  | $ |         

---

Deloitte &
Touche:



|(a) | For fiscal year 2005, the audit fees consist of fees for professional services performed in
connection with the audit of the Companys annual financial statements, review of financial statements included in the Companys 10-Q filings, the Sarbanes-Oxley Section 404 audit and services that are normally provided in connection
with statutory and regulatory filings or engagements.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | For fiscal year 2005, audit-related fees consist of fees for consultation on various
accounting matters and accounting consultation relating to the sale of the Company.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(c) | For fiscal 2005, tax fees consist of fees of $341,000 for tax returns preparation assistance,
$97,000 for tax audits assistance and $1,935,000 for tax consultation. For fiscal 2004, tax fees consist of $25,000 for tax consultation and $28,000 for use of tax software.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



126



---

##### Table of Contents

|(d) | For fiscal 2005, other fees consist of $13,142,000 for matters associated with the sale of
the Company and $301,000 relating to an assessment of store operating procedures. For fiscal 2004, other fees consist of $3,164,000 for assistance with managements Sarbanes-Oxley Section 404 assessment.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Ernst & Young:



|(a) | For fiscal years 2005 and 2004, the audit fees consist of fees for professional services
performed in connection with the audit of the Companys annual financial statements, review of financial statements included in the Companys 10-Q filings and services that are normally provided in connection with statutory and regulatory
filings or engagements. Additionally, fiscal year 2005s audit fees also include fees for the audit of ToysDelaware ($675,000), and fiscal year 2004s audit fees also include fees for professional services performed in connection
with the audit procedures related to the Companys lease accounting restatements ($947,000), Babies R Us ($1,225,000) and Toys R Us (including the International Division) ($525,000).
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | For fiscal year 2005, audit-related fees consist of fees for consultation on various
accounting matters and consultation relating to the sale of the Company. For fiscal year 2004, audit-related fees consist of fees for consultation on accounting matters and Sarbanes-Oxley Section 404 compliance.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(c) | For fiscal year 2005, tax fees consist of $85,000 for tax returns preparation assistance,
$43,000 for tax audits assistance and $338,000 for tax consultation. For fiscal year 2004, tax fees consist of $107,000 for tax returns preparation assistance, $216,000 for tax audits assistance and $305,000 for tax consultation.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(d) | For fiscal 2005, other fees include $94,000 for matters associated with the sale of the
Company, $71,000 for the preparation of workpapers in connection with the Companys change in auditors and various other matters.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Audit Committee Pre-Approval of Audit and Permissible Non-Audit Services of Independent Auditors



The Audit Committee pre-approves all audit and permissible non-audit services provided by Deloitte & Touche LLP.
These services may include audit services, audit-related services, tax services and other services. The Audit Committee has adopted a policy for the pre-approval of services provided by Deloitte & Touche LLP. Under the policy, pre-approval
is generally provided for up to one year and any pre-approval is detailed as to the particular service or category of services and is subject to a specific budget. In addition, the Audit Committee may also pre-approve particular services on a
case-by-case basis. The Audit Committee may delegate pre-approval authority to one or more of its members. Such member or members must report any decision to the Audit Committee at its next scheduled meeting.



127



---

##### Table of Contents

P
ART IV



ITEM 15.    EXHIBITS
 AND FINANCIAL STATEMENT SCHEDULES



|(a) | Financial Statements and financial statement schedules
|--- | ------------------------------------------------------



(1) And (2) The financial statements and financial statement schedules required to be filed as part of this report are set forth in Item 8 of
Part II of this report.



(3) Exhibits. See Item 15(b)
below.



|(b) | Exhibits required by Item 601 of Regulation S-K
|--- | -----------------------------------------------



The information required by this item is incorporated herein by reference from the Index to Exhibits beginning on Page 130 of this report on Form 10-K. We
will furnish to any stockholder, upon written request, any exhibit listed in the accompanying Index to Exhibits upon payment by such stockholder of our reasonable expenses in furnishing any such exhibit. Written requests should be sent to Investor
Relations, Toys R Us Inc., One Geoffrey Way, Wayne, New Jersey 07470.



128



---

##### Table of Contents

SIGNATURES



Pursuant to the
requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



TOYS R US, INC.(Registrant)/s/    GERALD L.
STORCHGerald L. Storch Chairman of the Board and Chief Executive Officer




Date: April 28, 2006



Pursuant to the
requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities indicated on the 28th day of April 2006.



|                                          |  |                                                                                          
|----------------------------------------- |  | -----------------------------------------------------------------------------------------
|Signature                                 |  | Title                                                                                    
|                                          | 
|/s/    GERALD L.
STORCHGerald L.
Storch   |  | Chairman of the Board, Chief Executive Officer and Director (Principal Executive Officer)
|                                          | 
|/s/    RAYMOND L.
ARTHURRaymond L.
Arthur |  | Executive Vice President  Chief Financial Officer (Principal Financial Officer)         
|                                          | 
|/s/    CHARLES D.
KNIGHTCharles D.
Knight |  | Vice President  Corporate Controller (Principal Accounting Officer)                     
|                                          | 
|*Joshua Bekenstein                        |  | Director                                                                                 
|                                          | 
|*Michael M. Calbert                       |  | Director                                                                                 
|                                          | 
|*Michael D. Fascitelli                    |  | Director                                                                                 
|                                          | 
|*David M. Kerko                           |  | Director                                                                                 
|                                          | 
|*Matthew S. Levin                         |  | Director                                                                                 
|                                          | 
|*John Pfeffer                             |  | Director                                                                                 
|                                          | 
|*Dwight M. Poler                          |  | Director                                                                                 
|                                          | 
|*Steven Roth                              |  | Director                                                                                 
|                                          | 
|*Wendy Silverstein                        |  | Director                                                                                 



The foregoing
constitutes all of the Board of Directors and the Principal Executive, Financial and Accounting Officers of the Registrant.



|                                  |  | 
|--------------------------------- |  | 
|*By    /s/    GERALD L.
STORCH   
|Gerald L. Storch Attorney-In-Fact



129



---

##### Table of Contents

INDEX TO EXHIBITS



The following
is a list of all exhibits filed as part of this Report:



|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Document                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|3.1         |  | Restated Certificate of Incorporation of the Registrant filed with the Delaware Secretary of State of the State of Delaware on July 21, 2005 (filed as Exhibit 3.1 to the
Registrants Form 8-K, filed on July 27, 2005 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|            | 
|3.2         |  | Amended and Restated By-Laws of the Registrant, dated February 6, 2006.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|            | 
|4.1         |  | Form of Indenture between the Registrant and Fleet Bank, as trustee, pursuant to which securities in one or more series up to $300,000,000 in principal amount may be issued by the Registrant
(filed as Exhibit 4 to the Registrants Registration Statement on Form S-3, No. 33-42237, filed on August 31, 1991 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|            | 
|4.2         |  | Form of Registrants 8 3/4% Debentures due 2021 (filed as Exhibit 4 to the Registrants Current Report on Form 8-K, dated August 29, 1991 and incorporated herein by
reference).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|            | 
|4.3         |  | Indenture, dated July 24, 2001, between the Registrant and The Bank of New York, as trustee (filed as Exhibit 4.1 to the Registrants Registration Statement on Form S-4, No.
333-73800 filed on November 20, 2001 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|            | 
|4.4         |  | Form of Registrants 6.875% Notes due 2006 and form of Registrants 7.25% Notes due 2011 (filed as Exhibit 4.1 to the Registrants Registration Statement on Form S-4, No.
333-73800, filed on November 20, 2001 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|            | 
|4.5         |  | Form of Registrants 7.875% Notes due 2013 (filed as Exhibit 4.2 to the Registrants Current Report on Form 8-K, filed on April 8, 2003 and incorporated herein by
reference).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|            | 
|4.6         |  | Form of Registrants 7.375% Notes due 2018 (filed as Exhibit 4.1 to the Registrants Current Report on Form 8-K, filed on September 22, 2003 and incorporated herein by
reference).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|            | 
|4.7         |  | Indenture, dated as of May 28, 2002, between the Registrant and The Bank of New York, as trustee (filed as Exhibit 4.13 to the Post-Effective Amendment to the Registrants
Registration Statement on Form S-3, No. 333-84254, filed on May 28, 2002 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|            | 
|4.8         |  | First Supplemental Indenture, dated as of May 28, 2002, between the Registrant and The Bank of New York, as trustee (filed as Exhibit 4.14 to the Post-Effective Amendment to the
Registrants Registration Statement on Form S-3, No. 333-84254, filed on May 28, 2002 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|            | 
|4.9         |  | Lease Agreement dated as of September 26, 2001 between First Union Development Corporation, as Lessor, and the Registrant, as Lessee (filed as Exhibit 4(viii) to the Registrants
Annual Report on Form 10-K for the year ended February 2, 2002 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|            | 
|4.10        |  | Participation Agreement dated as of September 26, 2001 among the Registrant, as the Construction Agent and as the Lessee, First Union Development Corporation, as the Borrower and as the
Lessor, the various financial institutions and other institutional investors which are parties thereto from time to time, as the Trench A Note Purchasers, the various banks and other lending institutions which are parties thereto from time to time,
as the Trench B Lenders, the various banks and other lending institutions which are parties thereto from time to time, as the Cash Collateral Lenders, and First Union National Bank, as the Agent for the Primary Financing Parties and, respecting the
Security Documents, as agent for the Secured Parties and First Union National Bank as Escrow Agent Lessee (filed as Exhibit 4(ix) to the Registrants Annual Report on Form 10-K for the year ended February 2, 2002 and incorporated herein by
reference).



130



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Document                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|4.11        |  | Substantially all other long-term debt of Registrant (which other debt does not exceed on an aggregate basis 10% of the total assets of the Registrant and its subsidiaries on a consolidated
basis) is evidenced by, among other things, (i) industrial revenue bonds issued by industrial development authorities and guaranteed by Registrant, (ii) mortgages held by third parties on real estate owned by Registrant, and (iii) yen denominated
note payable collateralized by the expected future yen cash flows from license fees from Toys R Us  Japan.                                                                                                            
|            | 
|10.1        |  | Credit Agreement, dated as of July 21, 2005, among Toys R Us, Inc., as the initial borrower, and the other borrowers named therein, Bank of America, N.A. as Administrative
Agent, Bank of America, N.A. as Canadian Agent, Deutsche Bank Trust Company Americas as Collateral Agent, the Lenders named therein, Deutsche Bank Securities Inc. and Citigroup Global Markets, Inc., as Co-Syndication Agents, and Credit Suisse First
Boston LLC, and General Electric Capital Corporation, as Co-Documentation Agents (filed as Exhibit 10.1 to the Registrants Form 8-K, filed on July 27, 2005 and incorporated herein by reference).                                    
|            | 
|10.2        |  | Security Agreement, dated as of July 21, 2005, among Toys R Us, Inc., and the borrowers named therein, the guarantors named therein, and Bank of America, N.A., as
Administrative Agent (filed as Exhibit 10.2 to the Registrants Form 8-K, filed on July 27, 2005 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                                  
|            | 
|10.3        |  | Bridge Loan Agreement, dated as of July 21, 2005, among Toys R Us, Inc., as the initial borrower, Toys R Us-Delaware, Inc. as borrower after the Merger and
Assumption (as defined therein), Banc of America Bridge, LLC, N.A., as Administrative Agent, Deutsche Bank Securities Inc., as Joint-Administrative Agent, the Lenders named therein, Banc of America Securities LLC, Deutsche Bank AG Cayman Islands
Branch, and Credit Suisse, as Joint Lead Arrangers and Joint Book running Managers, and Citigroup Global Markets Inc., as Co-Arranger (filed as Exhibit 10.3 to the Registrants Form 8-K, filed on July 27, 2005 and incorporated herein by
reference).
|            | 
|10.4        |  | Senior Facilities Agreement, dated as of July 21, 2005, among Toys R Us (UK) Limited, as original borrower and original guarantor, and the other borrowers named therein,
Deutsche Bank AG, London Branch, Barclays Capital and The Royal Bank of Scotland plc as Mandated Lead Arrangers and Book runners, Banc of America Securities Limited as Arranger, Deutsche Bank AG, London Branch as Facility Agent and as Security Agent
and the banks and other institutions named therein as Lenders (filed as Exhibit 10.4 to the Registrants Form 8-K, filed on July 27, 2005 and incorporated herein by reference).                                                        
|            | 
|10.5        |  | Loan and Security Agreement, dated as of July 21, 2005, between MPO Properties, LLC, as borrower, and German American Capital Corporation, on behalf of the holders of the notes, as
lender (filed as Exhibit 10.5 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                          
|            | 
|10.6        |  | Mezzanine Loan and Security Agreement (First Mezzanine), dated as of July 21, 2005, between MPO Intermediate, LLC, as borrower, and German American Capital Corporation, as lender (filed
as Exhibit 10.6 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                                   
|            | 
|10.7        |  | Mezzanine Loan and Security Agreement (Second Mezzanine), dated as of July 21, 2005, between MPO Intermediate Holdings, LLC, as borrower, and German American Capital Corporation, as
lender (filed as Exhibit 10.7 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                         
|            | 
|10.8        |  | Mezzanine Loan and Security Agreement (Third Mezzanine), dated as of July 21, 2005, between MPO Intermediate Holdings, LLC, as borrower, and German American Capital Corporation, as
lender (filed as Exhibit 10.8 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                          



131



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                        
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Document                                                                                                                                                                                                                                                                                                                                                                                                                               
|10.9        |  | Mezzanine Loan and Security Agreement (Fourth Mezzanine), dated as of July 21, 2005, between MPO Junior Holdings, LLC, as borrower, and German American Capital Corporation, as lender
(filed as Exhibit 10.9 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by reference).                                                                                                                        
|            | 
|10.10       |  | Loan and Security Agreement, dated as of July 21, 2005, between Giraffe Properties, LLC, as borrower, and German American Capital Corporation, on behalf of the holders of the notes, as
lender (filed as Exhibit 10.10 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by reference).                                                                                                              
|            | 
|10.11       |  | Mezzanine Loan and Security Agreement (First Mezzanine), dated as of July 21, 2005, between Giraffe Intermediate, LLC, as borrower, and German American Capital Corporation, as lender
(filed as Exhibit 10.11 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by reference).                                                                                                                       
|            | 
|10.12       |  | Mezzanine Loan and Security Agreement (Second Mezzanine), dated as of July 21, 2005, between Giraffe Intermediate Holdings, LLC, as borrower, and German American Capital Corporation, as
lender (filed as Exhibit 10.12 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by reference).                                                                                                             
|            | 
|10.13       |  | Mezzanine Loan and Security Agreement (Third Mezzanine), dated as of July 21, 2005, between Giraffe Junior, LLC, as borrower, and German American Capital Corporation, as lender (filed as
Exhibit 10.13 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by reference).                                                                                                                             
|            | 
|10.14       |  | Mezzanine Loan and Security Agreement (Fourth Mezzanine), dated as of July 21, 2005, between Giraffe Junior Holdings, LLC, as borrower, and German American Capital Corporation, as lender
(filed as Exhibit 10.14 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by reference).                                                                                                                   
|            | 
|10.15       |  | Credit Agreement, dated as of December 9, 2005, among TRU 2005 RE Holding Co. I, LLC, as borrower, MAP Real Estate, LLC, Wayne Real Estate Company, LLC, TRU 2005 RE I, LLC and TRU 2005
RE II Trust, the lenders party thereto from time to time and Deutsche Bank AG, New York Branch, as administrative agent (filed as Exhibit 10.1 to the Registrants Form 8-K, filed on December 15, 2005 and incorporated herein by
reference).
|            | 
|10.16       |  | Credit Agreement dated as of February 8, 2006 among Toys R Us Properties (UK) Limited, as borrower, Vanwall Finance PLC, as senior lender, the Royal Bank of Scotland plc, as
junior lender, and Deutsche Bank AG, London Branch, as facility agent and security agent.                                                                                                                                                              
|            | 
|10.17*      |  | Toys R Us Holdings, Inc. 2005 Management Equity Plan (filed as Exhibit 10.15 to the Registrants Form 10-Q, filed on September 14, 2005 and incorporated herein by
reference).                                                                                                                                                                                                                                                       
|            | 
|10.18*      |  | Amendment No. 1 to the Toys R Us Holdings, Inc. 2005 Management Equity Plan.                                                                                                                                                                                                                                                                                                                                                         
|            | 
|10.19*      |  | Amended and Restated Toys R Us, Inc. Management Incentive Compensation Plan, effective as of February 2, 2003 (filed as Exhibit F to Registrants Proxy Statement for the
year ended February 1, 2003 and incorporated herein by reference).                                                                                                                                                                                         
|            | 
|10.20*      |  | Amended and Restated Toys R Us, Inc. Grantor Trust Agreement, dated as of October 1, 1995, between Registrant and American Express Trust company (filed as Exhibit 10.14 to
the Form 8-B filed on January 3, 1996 and incorporated herein by reference).                                                                                                                                                                             
|            | 
|10.21*      |  | Amended and Restated Toys R Us, Inc. Supplemental Executive Retirement Plan, effective as of December 3, 2003 (filed as Exhibit 10.23 to the Registrants Annual Report
on Form 10-K for the year ended January 31, 2004 and incorporated herein by reference).                                                                                                                                                                      



132



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                                                                                         
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Document                                                                                                                                                                                                                                                                                                                                                
|10.22*      |  | Amendment to Amended and Restated Toys R Us, Inc. Supplemental Executive Retirement Plan, effective as of March 16, 2005 (filed as Exhibit 10.22 to the Registrants
Annual Report on Form 10-K for the year ended January 29, 2005 and incorporated herein by reference).                                                                            
|            | 
|10.23*      |  | Amended and Restated Toys R Us, Inc. Grantor Trust Agreement, dated as of January 31, 2003, between Registrant and Wachovia Bank, N.A. (filed as Exhibit 10.24 to the
Registrants Annual Report on Form 10-K for the year ended January 31, 2004 and incorporated herein by reference).                                                              
|            | 
|10.24*      |  | Toys R Us, Inc. Split Dollar Plan, effective February 1, 1996 and Amendment to Toys R Us, Inc. Split Dollar Plan, effective November 5, 2003 (filed as
Exhibit 10.36 to the Registrants Annual Report on Form 10-K for the year ended January 31, 2004 and incorporated herein by reference).                                                      
|            | 
|10.25*      |  | Advisory Agreement, dated as of July 21, 2005, among the Registrant, Toys R Us Holdings, Inc., Bain Capital Partners, LLC, Bain Capital, Ltd., Kohlberg Kravis Roberts &
Co., L.P. and Vornado Truck, LLC (filed as Exhibit 10.20 to the Registrants Quarterly Report on Form 10-Q filed on September 14, 2005 and incorporated herein by reference).
|            | 
|10.26*      |  | Employment Agreement among Toys R Us Holdings, Inc., Toys R Us, Inc. and Gerald Storch, dated as of February 6, 2006.                                                                                                                                                                                                                               
|            | 
|10.27*      |  | Retention Agreement between Toys R Us, Inc. and Richard L. Markee dated as of May 1, 1997 (filed as Exhibit 10P to Registrants Quarterly Report on Form 10-Q for the
quarterly period ended May 3, 1997 and incorporated herein by reference).                                                                                                       
|            | 
|10.28*      |  | Amendment to Retention Agreement between Toys R Us, Inc. and Richard L. Markee dated May 6, 1999 (filed as Exhibit 10P to Registrants Annual Report on Form 10-K for the
year ended January 29, 2000 and incorporated herein by reference).                                                                                                          
|            | 
|10.29*      |  | Special Bonus and Option Agreement, dated as of July 22, 2005, among Toys R Us Holdings, Inc., Toys R Us, Inc and Richard L. Markee (filed as Exhibit 10.16 to the
Registrants Quarterly Report on Form 10-Q for the quarter ended July 30, 2005 and incorporated herein by reference).                                                            
|            | 
|10.30*      |  | Amendment to Retention Agreement, dated February 11, 2005, by and between Toys R Us, Inc. and Raymond L. Arthur (filed as Exhibit 10.1 to the Registrants Current
Report on Form 8-K dated February 14, 2005 and incorporated herein by reference).                                                                                                  
|            | 
|10.31*      |  | Retention Agreement between Toys R Us, Inc. and John Barbour, dated as of November 1, 2004 (filed as Exhibit 10.2 to the Registrants Quarterly Report on Form 10-Q for
the quarter ended October 30, 2004 and incorporated herein by reference).                                                                                                     
|            | 
|10.32*      |  | Amendment to Retention Agreement, dated February 11, 2005, by and between Toys R Us, Inc. and John Barbour (filed as Exhibit 10.2 to the Registrants Current Report
on Form 8-K dated February 14, 2005 and incorporated herein by reference).                                                                                                       
|            | 
|10.33*      |  | Amendment to Retention Agreement, dated July 21, 2005, by and between Toys R Us, Inc. and John Barbour (filed as Exhibit 10.18 to the Registrants Quarterly Report
on Form 10-Q for the quarter ended July 30, 2005 and incorporated herein by reference).                                                                                           
|            | 
|10.34*      |  | Stock Pledge Agreement, dated as of July 20, 2001, between Toysrus.com, Inc. and John Barbour (filed as Exhibit 10.28 to the Registrants Annual Report on Form 10-K for the year
ended February 1, 2003 and incorporated herein by reference).                                                                                                         
|            | 
|10.35*      |  | Non-Recourse Promissory Note, dated as of July 20, 2001, from John Barbour to Toysrus.com, Inc. (filed as Exhibit 10.29 to the Registrants Annual Report on Form 10-K for the year
ended February 1, 2003 and incorporated herein by reference).                                                                                                       



133



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                 
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Document                                                                                                                                                                                                                                                                        
|10.36*      |  | Retention agreement between Toys R Us, Inc. and Raymond L. Arthur, dated as of November 1, 2004 (filed as Exhibit 10.1 to the Registrants Quarterly Report on Form 10-Q
for the quarter ended October 30, 2004 and incorporated herein by reference).                        
|            | 
|10.37*      |  | Amendment to Retention Agreement, dated February 11, 2005, by and between Toys R Us, Inc. and Raymond L. Arthur (filed as Exhibit 10.1 to the Registrants Current
Report on Form 8-K dated February 14, 2005 and incorporated herein by reference).                          
|            | 
|10.38*      |  | Second Amendment to Retention Agreement, dated September 12, 2005, by and between Toys R Us, Inc. and Raymond L. Arthur (filed as Exhibit 10.19 to the Registrants
Quarterly Report on Form 10-Q for the quarter ended July 30, 2005 and incorporated herein by reference).  
|            | 
|10.39*      |  | Amended and Restated Retention Agreement between Toys R Us, Inc. and Deborah M. Derby, dated as of November 1, 2004 (filed as Exhibit 10.3 to the Registrants Quarterly
Report on Form 10-Q for the quarter ended October 30, 2004 and incorporated herein by reference).    
|            | 
|10.40*      |  | Amendment to Retention Agreement, dated February 11, 2005, by and between Toys R Us, Inc. and Deborah M. Derby (filed as Exhibit 10.3 to the Registrants Current
Report on Form 8-K dated February 14, 2005 and incorporated herein by reference).                           
|            | 
|10.41*      |  | Amendment to Retention Agreement, dated July 21, 2005, between Toys R Us, Inc. and Deborah M. Derby (filed as Exhibit 10.17 to the Registrants Quarterly Report on Form
10-Q for the quarter ended July 30, 2005 and incorporated herein by reference).                      
|            | 
|10.42*      |  | Memorandum dated February 7, 2005 summarizing the agreement to pay relocation expenses of John Barbour (filed as Exhibit 10.43 to the Registrants Annual Report on Form 10-K for the
year ended January 29, 2005 and incorporated herein by reference).                        
|            | 
|10.43*      |  | Retention Agreement between Toys R Us, Inc. and John H. Eyler, Jr., dated January 6, 2000 (filed as Exhibit BB to the Registrants Annual Report on Form 10-K for the
year ended January 29, 2000 and incorporated herein by reference).                                      
|            | 
|10.44*      |  | Letter Agreement, dated October 20, 2004, between the Company and Antonio Urcelay.                                                                                                                                                                                              
|            | 
|10.45*      |  | Form of Success Bonus Letter between the Registrant and each of Raymond Arthur, John Barbour, Deborah Derby and Richard Markee (filed as Exhibit 10.42 to the Registrants Annual Report
on Form 10-K for the year ended January 29, 2005 and incorporated herein by reference).
|            | 
|10.46*      |  | Employment Agreement among Toys R Us Holdings, Inc., Toys R Us, Inc. and F. Clay Creasey, Jr, dated as of April 5, 2006.                                                                                                                                                    
|            | 
|12          |  | Statement re: computation of ratio of earnings to fixed charges.                                                                                                                                                                                                                
|            | 
|14          |  | Toys R Us, Inc.s Chief Executive Officer and Senior Financial Officers Code of Ethics, adopted September 2005.                                                                                                                                                               
|            | 
|21          |  | Subsidiaries of the Registrant.                                                                                                                                                                                                                                                 
|            | 
|24          |  | Power of Attorney, dated March 28, 2006.                                                                                                                                                                                                                                        
|            | 
|31.1        |  | Certification of Chief Executive Officer pursuant to Rule 13a  14(a) and Rule 15d  14(a) of the Securities and Exchange Act of 1934, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.                                                                    
|            | 
|31.2        |  | Certification of Chief Financial Officer pursuant to Rule 13a  14(a) and Rule 15d  14(a) of the Securities and Exchange Act of 1934, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.                                                                    



134



---

##### Table of Contents

|            |  |                                                                                                                                                   
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Document                                                                                                                                          
|32.1        |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|            | 
|32.2        |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

---

|* | Management contract or compensatory plan, contract or arrangement.
|- | ------------------------------------------------------------------



135