EXHIBIT 12
 Toys
R Us, Inc.
Computation of Historical Ratios of Earnings to Fixed Charges (a)
(In Thousands, Except Ratio Data)
 Fiscal Years EndedJanuary 31,
    
    
    February 2,
    
    
    February 3,
    
    
    January 28,
    
    
    January 29,2009
    
    
    2008
    
    
    2007
    
    
    2006
    
    
    2005Consolidated pretax income (loss) from continuing operations
    
    $
    218,009
    
    
    $
    220,071
    
    
    $
    143,378
    
    
    $
    (505,542
    )
    
    $
    193,476Share of pretax income of less than 50%-owned companies
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    2,969
    
    
    
    (23,181
    )Minority interest in Toys  Japan
    
    
    (7,440
    )
    
    
    2,254
    
    
    
    (1,444
    )
    
    
    
    
    
    
    Minority interest in Toysrus.com
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    (6,506
    )Interest capitalized during period
    
    
    (1,051
    )
    
    
    (627
    )
    
    
    (365
    )
    
    
    (437
    )
    
    
    (1,123
    )Total fixed charges
    
    
    600,504
    
    
    
    656,191
    
    
    
    729,317
    
    
    
    508,175
    
    
    
    277,485Adjusted income from continuing operations
    
    $
    810,022
    
    
    $
    877,889
    
    
    $
    870,886
    
    
    $
    5,165
    
    
    $
    440,151Fixed Charges:Interest expense
    
    $
    419,173
    
    
    $
    502,691
    
    
    $
    536,762
    
    
    $
    394,257
    
    
    $
    130,016Interest capitalized during period
    
    
    1,051
    
    
    
    627
    
    
    
    365
    
    
    
    437
    
    
    
    1,123Adjustment to deferred financing amortization  U.S. bridge debt
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    (32,455
    )
    
    
    Interest portion of rental expense
    
    
    180,280
    
    
    
    152,873
    
    
    
    192,190
    
    
    
    145,936
    
    
    
    146,346Total Fixed Charges
    
    $
    600,504
    
    
    $
    656,191
    
    
    $
    729,317
    
    
    $
    508,175
    
    
    $
    277,485Ratio of Earnings to Fixed Charges
    
    
    1.35
    
    
    
    1.34
    
    
    
    1.19
    
    
    
    
    
    
    
    1.59Deficiency of Earnings over Fixed Charges
    
    
    
    
    
    
    
    
    
    
    
    
    
    $
    (503,010
    )(a)      For purpose of calculating the ratio of earnings to fixed charges, earnings were calculated
by adding (i) earnings from continuing operations before minority interest and income taxes,
(ii) interest expense, including the portion of rents representative of an interest factor,
and (iii) amortization of debt issue costs, and (iv) the amount of the companys undistributed
(income) losses of less than 
50%-owned companies. Fixed charges consist of interest expense,
amortization of debt issue costs, and the portions of rents representative of an interest
factor.Rent expense, net of sublease income
    
    
    502,944
    
    
    
    475,943
    
    
    
    437,891
    
    
    
    299,050
    
    
    
    300,197Capitalization factor
    
    
    6.7
    
    
    
    7.3
    
    
    
    6.6
    
    
    
    6.1
    
    
    
    6.5Weighted average cost of long-term debt
    
    
    5.3
    %
    
    
    4.4
    %
    
    
    6.7
    %
    
    
    8.0
    %
    
    
    7.5
    %Interest in rent expense
    
    
    180,280
    
    
    
    152,873
    
    
    
    192,190
    
    
    
    145,936
    
    
    
    146,346% of interest to rent expense
    
    
    36
    %
    
    
    32
    %
    
    
    44
    %
    
    
    49
    %
    
    
    49
    %