##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q





QUARTERLY REPORT

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended April 30, 2011

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)





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 whether the registrant has submitted electronically and posted on its corporate Web site, if any, every
Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

Indicate by checkmark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller
reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  |  ̈
|                        |  |                                                  | 
|Non-accelerated filer   |  | x  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

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 May 15, 2011 there were outstanding 48,970,839 shares of common stock of Toys R Us, Inc.









---

##### Table of Contents

TOYS R US, INC. AND SUBSIDIARIES

TABLE OF CONTENTS



|                                                                                                                       |  |      |    | 
|---------------------------------------------------------------------------------------------------------------------- |  | ---- | -- | 
|                                                                                                                       |  | PAGE |   
|PART I  FINANCIAL INFORMATION                                                                                         |  |      |    | 
|                                                                                                                       | 
|Item 1. Financial Statements (Unaudited)                                                                               |  |      |    | 
|                                                                                                                       | 
|Condensed Consolidated Balance Sheets as of April 30, 2011, January 29, 2011 and May 
1, 2010                          |  |      | 1  | 
|                                                                                                                       | 
|Condensed Consolidated Statements of Operations for the thirteen weeks ended April 
30, 2011 and May 1, 2010           |  |      | 2  | 
|                                                                                                                       | 
|Condensed Consolidated Statements of Cash Flows for the thirteen weeks ended April 
30, 2011 and May 1, 2010           |  |      | 3  | 
|                                                                                                                       | 
|Condensed Consolidated Statements of Stockholders Equity for the thirteen weeks ended April 
30, 2011 and May 1, 2010 |  |      | 4  | 
|                                                                                                                       | 
|Notes to the Condensed Consolidated Financial Statements                                                               |  |      | 5  | 
|                                                                                                                       | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations                          |  |      | 20 | 
|                                                                                                                       | 
|Item 3. Quantitative and Qualitative Disclosures About Market Risk                                                     |  |      | 30 | 
|                                                                                                                       | 
|Item 4. Controls and Procedures                                                                                        |  |      | 31 | 
|                                                                                                                       | 
|PART II  OTHER INFORMATION                                                                                            |  |      |    | 
|                                                                                                                       | 
|Item 1. Legal Proceedings                                                                                              |  |      | 32 | 
|                                                                                                                       | 
|Item 1A. Risk Factors                                                                                                  |  |      | 32 | 
|                                                                                                                       | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                                    |  |      | 32 | 
|                                                                                                                       | 
|Item 3. Defaults Upon Senior Securities                                                                                |  |      | 32 | 
|                                                                                                                       | 
|Item 4. (Removed and Reserved)                                                                                         |  |      | 32 | 
|                                                                                                                       | 
|Item 5. Other Information                                                                                              |  |      | 32 | 
|                                                                                                                       | 
|Item 6. Exhibits                                                                                                       |  |      | 32 | 
|                                                                                                                       | 
|SIGNATURE                                                                                                              |  |      | 33 | 
|                                                                                                                       | 
|INDEX TO EXHIBITS                                                                                                      |  |      | 34 | 



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

TOYS R US, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)



|                                               |  |                        |       |  |                     |   |       |                     |  |   |       | 
|---------------------------------------------- |  | ---------------------- | ----- |  | ------------------- | - | ----- | ------------------- |  | - | ----- | 
|(In millions)                                  |  | April 30,       
 2011 |       |  | January 29,    2011 |   |       | May 1,        
2010 | 
|ASSETS                                         |  |                        |       |  |                     |   |       |                     |  |   |       | 
|Current Assets:                                |  |                        |       |  |                     |   |       |                     |  |   |       | 
|Cash and cash equivalents                      |  | $                      | 496   |  |                     | $ | 1,013 |                     |  | $ | 519   | 
|Accounts and other receivables                 |  |                        | 300   |  |                     |   | 255   |                     |  |   | 196   | 
|Merchandise inventories                        |  |                        | 2,449 |  |                     |   | 2,104 |                     |  |   | 2,206 | 
|Current deferred tax assets                    |  |                        | 111   |  |                     |   | 107   |                     |  |   | 100   | 
|Prepaid expenses and other current assets      |  |                        | 193   |  |                     |   | 145   |                     |  |   | 184   | 
|                                               |  |                        |       |  |                     |   |       |                     |  |   |       | 
|Total current assets                           |  |                        | 3,549 |  |                     |   | 3,624 |                     |  |   | 3,205 | 
|Property and equipment, net                    |  |                        | 4,085 |  |                     |   | 4,061 |                     |  |   | 3,992 | 
|Goodwill                                       |  |                        | 385   |  |                     |   | 384   |                     |  |   | 381   | 
|Deferred tax assets                            |  |                        | 219   |  |                     |   | 215   |                     |  |   | 170   | 
|Restricted cash                                |  |                        | 16    |  |                     |   | 16    |                     |  |   | 35    | 
|Other assets                                   |  |                        | 525   |  |                     |   | 532   |                     |  |   | 469   | 
|                                               |  |                        |       |  |                     |   |       |                     |  |   |       | 
|                                               |  | $                      | 8,779 |  |                     | $ | 8,832 |                     |  | $ | 8,252 | 
|                                               |  |                        |       |  |                     |   |       |                     |  |   |       | 
|                                               |  |                        |      
|LIABILITIES AND STOCKHOLDERS EQUITY           |  |                        |       |  |                     |   |       |                     |  |   |       | 
|Current Liabilities:                           |  |                        |       |  |                     |   |       |                     |  |   |       | 
|Accounts payable                               |  | $                      | 1,524 |  |                     | $ | 1,560 |                     |  | $ | 1,492 | 
|Accrued expenses and other current liabilities |  |                        | 763   |  |                     |   | 903   |                     |  |   | 726   | 
|Income taxes payable                           |  |                        | 33    |  |                     |   | 57    |                     |  |   | 28    | 
|Current portion of long-term debt              |  |                        | 68    |  |                     |   | 570   |                     |  |   | 330   | 
|                                               |  |                        |       |  |                     |   |       |                     |  |   |       | 
|Total current liabilities                      |  |                        | 2,388 |  |                     |   | 3,090 |                     |  |   | 2,576 | 
|Long-term debt                                 |  |                        | 5,360 |  |                     |   | 4,718 |                     |  |   | 4,986 | 
|Deferred tax liabilities                       |  |                        | 120   |  |                     |   | 119   |                     |  |   | 63    | 
|Deferred rent liabilities                      |  |                        | 320   |  |                     |   | 310   |                     |  |   | 277   | 
|Other non-current liabilities                  |  |                        | 252   |  |                     |   | 252   |                     |  |   | 312   | 
|Toys R Us, Inc. stockholders equity         |  |                        | 339   |  |                     |   | 343   |                     |  |   | 38    | 
|                                               |  |                        |       |  |                     |   |       |                     |  |   |       | 
|                                               |  | $                      | 8,779 |  |                     | $ | 8,832 |                     |  | $ | 8,252 | 
|                                               |  |                        |       |  |                     |   |       |                     |  |   |       | 

See accompanying notes to the Condensed Consolidated Financial Statements.



1



---

##### Table of Contents

TOYS R US, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



|                                                             |  |                |            |  |            |   |            | 
|------------------------------------------------------------ |  | -------------- | ---------- |  | ---------- | - | ---------- | 
|                                                             |  | 13 Weeks Ended |           
|(In millions, except share data)                             |  | April 30,2011  |            |  | May 1,2010 |  
|Net sales                                                    |  | $              | 2,636      |  |            | $ | 2,608      | 
|Cost of sales                                                |  |                | 1,658      |  |            |   | 1,663      | 
|                                                             |  |                |            |  |            |   |            | 
|Gross margin                                                 |  |                | 978        |  |            |   | 945        | 
|                                                             |  |                |            |  |            |   |            | 
|Selling, general and administrative expenses                 |  |                | 897        |  |            |   | 858        | 
|Depreciation and amortization                                |  |                | 98         |  |            |   | 94         | 
|Other income, net                                            |  |                | (10)       |  |            |   | (12)       | 
|                                                             |  |                |            |  |            |   |            | 
|Total operating expenses                                     |  |                | 985        |  |            |   | 940        | 
|                                                             |  |                |            |  |            |   |            | 
|Operating (loss) earnings                                    |  |                | (7)        |  |            |   | 5          | 
|Interest expense                                             |  |                | (128)      |  |            |   | (125)      | 
|Interest income                                              |  |                | 2          |  |            |   | 1          | 
|                                                             |  |                |            |  |            |   |            | 
|Loss before income taxes                                     |  |                | (133)      |  |            |   | (119)      | 
|Income tax benefit                                           |  |                | 66         |  |            |   | 63         | 
|                                                             |  |                |            |  |            |   |            | 
|Net loss                                                     |  |                | (67)       |  |            |   | (56)       | 
|Less: Net loss attributable to noncontrolling interest       |  |                | -          |  |            |   | 1          | 
|                                                             |  |                |            |  |            |   |            | 
|Net loss attributable to Toys R Us, Inc.                   |  | $              | (67)       |  |            | $ | (55)       | 
|                                                             |  |                |            |  |            |   |            | 
|                                                             |  |               
|Loss per common share attributable to Toys R Us, Inc.:     |  |                |            |  |            |   |            | 
|Basic (Note 1)                                               |  | $              | (1.37)     |  |            | $ | (1.12)     | 
|Diluted (Note 1)                                             |  |                | (1.37)     |  |            |   | (1.12)     | 
|                                                             |  |               
|Weighted average shares used in computing per share amounts: |  |                |            |  |            |   |            | 
|Basic (Note 1)                                               |  |                | 48,960,077 |  |            |   | 48,951,836 | 
|Diluted (Note 1)                                             |  |                | 48,960,077 |  |            |   | 48,951,836 | 

See accompanying notes
to the Condensed Consolidated Financial Statements.



2



---

##### Table of Contents

TOYS R US, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                            |  |                   |       |  |                |   |       | 
|--------------------------------------------------------------------------- |  | ----------------- | ----- |  | -------------- | - | ----- | 
|                                                                            |  | 13 Weeks Ended    |      
|(In millions)                                                               |  | April 30,    2011 |       |  | May 1,    2010 |  
|Cash Flows from Operating Activities:                                       |  |                   |       |  |                |   |       | 
|Net loss                                                                    |  | $                 | (67)  |  |                | $ | (56)  | 
|Adjustments to reconcile Net loss to net cash used in operating activities: |  |                   |       |  |                |   |       | 
|Depreciation and amortization                                               |  |                   | 98    |  |                |   | 94    | 
|Amortization of debt issuance costs                                         |  |                   | 9     |  |                |   | 12    | 
|Deferred income taxes                                                       |  |                   | 2     |  |                |   | 2     | 
|Other                                                                       |  |                   | 20    |  |                |   | 5     | 
|Changes in operating assets and liabilities:                                |  |                   |       |  |                |   |       | 
|Accounts and other receivables                                              |  |                   | 44    |  |                |   | 31    | 
|Merchandise inventories                                                     |  |                   | (295) |  |                |   | (410) | 
|Prepaid expenses and other operating assets                                 |  |                   | (37)  |  |                |   | (37)  | 
|Accounts payable, accrued expenses and other liabilities                    |  |                   | (232) |  |                |   | (293) | 
|Income taxes payable and receivable                                         |  |                   | (106) |  |                |   | (71)  | 
|                                                                            |  |                   |       |  |                |   |       | 
|Net cash used in operating activities                                       |  |                   | (564) |  |                |   | (723) | 
|                                                                            |  |                   |       |  |                |   |       | 
|Cash Flows from Investing Activities:                                       |  |                   |       |  |                |   |       | 
|Capital expenditures                                                        |  |                   | (58)  |  |                |   | (40)  | 
|Decrease in restricted cash                                                 |  |                   | 1     |  |                |   | 9     | 
|Proceeds from sales of fixed assets                                         |  |                   | 6     |  |                |   | 2     | 
|                                                                            |  |                   |       |  |                |   |       | 
|Net cash used in investing activities                                       |  |                   | (51)  |  |                |   | (29)  | 
|                                                                            |  |                   |       |  |                |   |       | 
|Cash Flows from Financing Activities:                                       |  |                   |       |  |                |   |       | 
|Long-term debt borrowings                                                   |  |                   | 160   |  |                |   | 184   | 
|Long-term debt repayments                                                   |  |                   | (81)  |  |                |   | (14)  | 
|Capitalized debt issuance costs                                             |  |                   | (4)   |  |                |   | (2)   | 
|Purchase of Toys-Japan shares                                               |  |                   | (1)   |  |                |   | (10)  | 
|                                                                            |  |                   |       |  |                |   |       | 
|Net cash provided by financing activities                                   |  |                   | 74    |  |                |   | 158   | 
|                                                                            |  |                   |       |  |                |   |       | 
|Effect of exchange rate changes on cash and cash equivalents                |  |                   | 24    |  |                |   | (13)  | 
|                                                                            |  |                   |       |  |                |   |       | 
|Cash and cash equivalents:                                                  |  |                   |       |  |                |   |       | 
|Net decrease during period                                                  |  |                   | (517) |  |                |   | (607) | 
|Cash and cash equivalents at beginning of period                            |  |                   | 1,013 |  |                |   | 1,126 | 
|                                                                            |  |                   |       |  |                |   |       | 
|Cash and cash equivalents at end of period                                  |  | $                 | 496   |  |                | $ | 519   | 
|                                                                            |  |                   |       |  |                |   |       | 
|                                                                            |  |                  
|Non-cash financing activities:                                              |  |                   |       |  |                |   |       | 
|Non-cash purchase of Toys-Japan shares                                      |  | $                 | -     |  |                | $ | 11    | 

See accompanying notes
to the Condensed Consolidated Financial Statements.



3



---

##### Table of Contents

TOYS R US, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

(Unaudited)



|                                                    |  |                                |    |  |                          |   |      |                        |  |   |                                            |  |  |                                      |      |  |                        |   |      |             |  |   |      |  |  |   |      |  |  |   |      | 
|--------------------------------------------------- |  | ------------------------------ | -- |  | ------------------------ | - | ---- | ---------------------- |  | - | ------------------------------------------ |  |  | ------------------------------------ | ---- |  | ---------------------- | - | ---- | ----------- |  | - | ---- |  |  | - | ---- |  |  | - | ---- | 
|                                                    |  | Toys R Us, Inc. Stockholders |    |  |                          |   |      |                        | 
|                                                    |  | Common Stock (1)               |    |  | AdditionalPaid-inCapital |   |      | Total RetainedEarnings |  |   | AccumulatedOtherComprehensiveIncome (Loss) |  |  | Toys R Us, Inc.StockholdersEquity |      |  | NoncontrollingInterest |   |      | TotalEquity | 
|(In millions)                                       |  | IssuedShares                   |    |  | TreasuryAmount           |   |      |                        |  |   |                                            | 
|Balance, January 30, 2010                           |  |                                | 49 |  |                          | $ | (7)  |                        |  | $ | 25                                         |  |  | $                                    | 112  |  |                        | $ | (45) |             |  | $ | 85   |  |  | $ | 32   |  |  | $ | 117  | 
|Net loss                                            |  |                                | -  |  |                          |   | -    |                        |  |   | -                                          |  |  |                                      | (55) |  |                        |   | -    |             |  |   | (55) |  |  |   | (1)  |  |  |   | (56) | 
|Unrealized gain on hedgedtransactions, net of tax   |  |                                | -  |  |                          |   | -    |                        |  |   | -                                          |  |  |                                      | -    |  |                        |   | 3    |             |  |   | 3    |  |  |   | -    |  |  |   | 3    | 
|Foreign currency translationadjustments, net of tax |  |                                | -  |  |                          |   | -    |                        |  |   | -                                          |  |  |                                      | -    |  |                        |   | (2)  |             |  |   | (2)  |  |  |   | (1)  |  |  |   | (3)  | 
|                                                    |  |                                |    |  |                          |   |      |                        |  |   |                                            |  |  |                                      |      |  |                        |   |      |             |  |   |      |  |  |   |      |  |  |   |      | 
|Total comprehensive loss                            |  |                                |    |  |                          |   |      |                        |  |   |                                            |  |  |                                      |      |  |                        |   |      |             |  |   | (54) |  |  |   | (2)  |  |  |   | (56) | 
|Acquisition of approximately9% of Toys-Japan shares |  |                                | -  |  |                          |   | -    |                        |  |   | 3                                          |  |  |                                      | -    |  |                        |   | 6    |             |  |   | 9    |  |  |   | (30) |  |  |   | (21) | 
|Stock compensation expense                          |  |                                | -  |  |                          |   | -    |                        |  |   | 1                                          |  |  |                                      | -    |  |                        |   | -    |             |  |   | 1    |  |  |   | -    |  |  |   | 1    | 
|Repurchase of common stock                          |  |                                | -  |  |                          |   | (3)  |                        |  |   | -                                          |  |  |                                      | -    |  |                        |   | -    |             |  |   | (3)  |  |  |   | -    |  |  |   | (3)  | 
|                                                    |  |                                |    |  |                          |   |      |                        |  |   |                                            |  |  |                                      |      |  |                        |   |      |             |  |   |      |  |  |   |      |  |  |   |      | 
|Balance, May 1, 2010                                |  |                                | 49 |  |                          | $ | (10) |                        |  | $ | 29                                         |  |  | $                                    | 57   |  |                        | $ | (38) |             |  | $ | 38   |  |  | $ | -    |  |  | $ | 38   | 
|                                                    |  |                                |    |  |                          |   |      |                        |  |   |                                            |  |  |                                      |      |  |                        |   |      |             |  |   |      |  |  |   |      |  |  |   |      | 
|                                                    |  |                                |    |  |                          |   |      |                       
|Balance, January 29, 2011                           |  |                                | 49 |  |                          | $ | (8)  |                        |  | $ | 31                                         |  |  | $                                    | 280  |  |                        | $ | 40   |             |  | $ | 343  |  |  | $ | -    |  |  | $ | 343  | 
|Net loss                                            |  |                                | -  |  |                          |   | -    |                        |  |   | -                                          |  |  |                                      | (67) |  |                        |   | -    |             |  |   | (67) |  |  |   | -    |  |  |   | (67) | 
|Unrealized loss on hedgedtransactions, net of tax   |  |                                | -  |  |                          |   | -    |                        |  |   | -                                          |  |  |                                      | -    |  |                        |   | (1)  |             |  |   | (1)  |  |  |   | -    |  |  |   | (1)  | 
|Unrealized actuarial gains, net of tax              |  |                                | -  |  |                          |   | -    |                        |  |   | -                                          |  |  |                                      | -    |  |                        |   | 1    |             |  |   | 1    |  |  |   | -    |  |  |   | 1    | 
|Foreign currency translationadjustments, net of tax |  |                                | -  |  |                          |   | -    |                        |  |   | -                                          |  |  |                                      | -    |  |                        |   | 63   |             |  |   | 63   |  |  |   | -    |  |  |   | 63   | 
|                                                    |  |                                |    |  |                          |   |      |                        |  |   |                                            |  |  |                                      |      |  |                        |   |      |             |  |   |      |  |  |   |      |  |  |   |      | 
|Total comprehensive loss                            |  |                                |    |  |                          |   |      |                        |  |   |                                            |  |  |                                      |      |  |                        |   |      |             |  |   | (4)  |  |  |   | -    |  |  |   | (4)  | 
|                                                    |  |                                |    |  |                          |   |      |                        |  |   |                                            |  |  |                                      |      |  |                        |   |      |             |  |   |      |  |  |   |      |  |  |   |      | 
|Balance, April 30, 2011                             |  |                                | 49 |  |                          | $ | (8)  |                        |  | $ | 31                                         |  |  | $                                    | 213  |  |                        | $ | 103  |             |  | $ | 339  |  |  | $ | -    |  |  | $ | 339  | 
|                                                    |  |                                |    |  |                          |   |      |                        |  |   |                                            |  |  |                                      |      |  |                        |   |      |             |  |   |      |  |  |   |      |  |  |   |      | 



|(1) | For all periods presented, the amount of Common Stock issued is less than $1 million. The number of Common Stock shares in treasury is also less than 1
million.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

See accompanying notes to the Condensed Consolidated Financial Statements.



4



---

##### Table of Contents

TOYS R US, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Basis of presentation

As used herein, the Company, we, us, or our means Toys R Us, Inc., and its subsidiaries,
except as expressly indicated or unless the context otherwise requires. The Condensed Consolidated Balance Sheets as of April 30, 2011, January 29, 2011, and May 1, 2010, the Condensed Consolidated Statements of Operations, the
Condensed Consolidated Statements of Cash Flows and the Condensed Consolidated Statements of Stockholders Equity for the thirteen weeks ended April 30, 2011 and May 1, 2010, have been prepared by us in conformity with accounting
principles generally accepted in the United States of America (GAAP) for interim reporting, and in accordance with the requirements of this Quarterly Report on Form 10-Q. Our interim Condensed Consolidated Financial Statements are
unaudited and are subject to year-end adjustments. In the opinion of management, the financial statements include all known adjustments (which consist primarily of normal, recurring accruals, estimates and assumptions that impact the financial
statements) necessary to present fairly the financial position at the balance sheet dates and the results of operations for the thirteen weeks then ended. The Condensed Consolidated Balance Sheet at January 29, 2011, presented herein, has been
derived from our audited balance sheet included in our Annual Report on Form 10-K for the fiscal year ended January 29, 2011, but does not include all disclosures required by GAAP. These financial statements should be read in conjunction with
the consolidated financial statements and footnotes thereto included within our Annual Report on Form 10-K for the fiscal year ended January 29, 2011. The results of operations for the thirteen weeks ended April 30, 2011 and May 1,
2010 are not necessarily indicative of operating results for the full year.

Loss per share

Loss per share is computed as follows (in millions, except for share data):



|                                      |  |                                         |      |  |                       |  |            |                 |  |   |                                         |  |  |                       |      |  |                 |  |            |  |  |   |        | 
|------------------------------------- |  | --------------------------------------- | ---- |  | --------------------- |  | ---------- | --------------- |  | - | --------------------------------------- |  |  | --------------------- | ---- |  | --------------- |  | ---------- |  |  | - | ------ | 
|                                      |  | 13 Weeks Ended                          |     
|                                      |  | April 30, 2011                          |      |  | May 1, 2010           | 
|                                      |  | Net LossAttributable toToys R Us,Inc. |      |  | WeightedAverageShares |  |            | Per ShareAmount |  |   | Net LossAttributable toToys R Us,Inc. |  |  | WeightedAverageShares |      |  | Per ShareAmount | 
|Basic loss per share                  |  | $                                       | (67) |  |                       |  | 48,960,077 |                 |  | $ | (1.37)                                  |  |  | $                     | (55) |  |                 |  | 48,951,836 |  |  | $ | (1.12) | 
|Effect of dilutive share-based awards |  |                                         | -    |  |                       |  | -          |                 |  |   | -                                       |  |  |                       | -    |  |                 |  | -          |  |  |   | -      | 
|                                      |  |                                         |      |  |                       |  |            |                 |  |   |                                         |  |  |                       |      |  |                 |  |            |  |  |   |        | 
|Dilutive loss per share               |  | $                                       | (67) |  |                       |  | 48,960,077 |                 |  | $ | (1.37)                                  |  |  | $                     | (55) |  |                 |  | 48,951,836 |  |  | $ | (1.12) | 
|                                      |  |                                         |      |  |                       |  |            |                 |  |   |                                         |  |  |                       |      |  |                 |  |            |  |  |   |        | 

Basic loss per share is computed by dividing Net loss attributable to Toys R Us, Inc. by the weighted average
number of shares of common stock outstanding during the thirteen weeks ended April 30, 2011 and May 1, 2010. Diluted loss per share is determined based on the dilutive effect of share-based awards using the treasury stock method.

For the thirteen weeks ended April 30, 2011 and May 1, 2010, the effect of dilutive stock-based awards would have been
approximately 1.2 million and 0.6 million shares, respectively. As the Company incurred a Net loss for the thirteen week periods presented, these incremental shares have been excluded from the computation of diluted loss per share as the
effect of their inclusion would be anti-dilutive.



5



---

##### Table of Contents

2. Long-term debt

A summary of the Companys consolidated Long-term debt as of April 30, 2011, January 29, 2011 and May 1, 2010 is outlined in the table below:



|                                                                                       |  |                   |       |  |                     |   |       |                |  |   |       | 
|-------------------------------------------------------------------------------------- |  | ----------------- | ----- |  | ------------------- | - | ----- | -------------- |  | - | ----- | 
|(In millions)                                                                          |  | April 30,    2011 |       |  | January 29,    2011 |   |       | May 1,    2010 | 
|7.625% notes, due fiscal 2011 (1)(2)                                                   |  | $                 | 501   |  |                     | $ | 503   |                |  | $ | 506   | 
|Toys-Japan
1.85%-2.85% loans due fiscals 2012-2016 (3)                                 |  |                   | 184   |  |                     |   | 177   |                |  |   | 160   | 
|Secured term loan
facility, due fiscal 2012 (4)                                        |  |                   | -     |  |                     |   | -     |                |  |   | 798   | 
|Unsecured credit
facility, due fiscal 2012 (4)                                         |  |                   | -     |  |                     |   | -     |                |  |   | 181   | 
|French real estate
credit facility, due fiscal 2012                                    |  |                   | 91    |  |                     |   | 84    |                |  |   | 83    | 
|Spanish real estate
credit facility, due fiscal 2012                                   |  |                   | 190   |  |                     |   | 175   |                |  |   | 172   | 
|U.K. real estate
senior credit facility, due fiscal 2013                               |  |                   | 583   |  |                     |   | 555   |                |  |   | 536   | 
|U.K. real estate
junior credit facility, due fiscal 2013                               |  |                   | 102   |  |                     |   | 97    |                |  |   | 94    | 
|7.875% senior notes,
due fiscal 2013 (1)                                               |  |                   | 397   |  |                     |   | 396   |                |  |   | 395   | 
|Toys-Japan unsecured
credit lines, expires fiscals 2012-2013 (5)                       |  |                   | 100   |  |                     |   | 17    |                |  |   | 172   | 
|Secured revolving
credit facility, expires fiscal 2015 (4)                             |  |                   | -     |  |                     |   | -     |                |  |   | -     | 
|European and
Australian asset-based revolving credit facility, expires fiscal 2016 (6) |  |                   | -     |  |                     |   | -     |                |  |   | -     | 
|Secured term loan
facility, due fiscal 2016 (4)                                        |  |                   | 687   |  |                     |   | 687   |                |  |   | -     | 
|7.375% senior
secured notes, due fiscal 2016 (4)                                       |  |                   | 350   |  |                     |   | 348   |                |  |   | -     | 
|10.750% senior
notes, due fiscal 2017 (7)                                              |  |                   | 929   |  |                     |   | 929   |                |  |   | 927   | 
|8.500% senior
secured notes, due fiscal 2017 (8)                                       |  |                   | 716   |  |                     |   | 716   |                |  |   | 715   | 
|7.375% senior notes,
due fiscal 2018 (1)                                               |  |                   | 405   |  |                     |   | 405   |                |  |   | 405   | 
|8.750% debentures,
due fiscal 2021 (9)                                                 |  |                   | 22    |  |                     |   | 22    |                |  |   | 22    | 
|Finance obligations
associated with capital projects                                   |  |                   | 125   |  |                     |   | 123   |                |  |   | 107   | 
|Capital lease
obligations                                                              |  |                   | 46    |  |                     |   | 54    |                |  |   | 43    | 
|                                                                                       |  |                   |       |  |                     |   |       |                |  |   |       | 
|                                                                                       |  |                   | 5,428 |  |                     |   | 5,288 |                |  |   | 5,316 | 
|Less current portion
(10)                                                              |  |                   | 68    |  |                     |   | 570   |                |  |   | 330   | 
|                                                                                       |  |                   |       |  |                     |   |       |                |  |   |       | 
|Total Long-term
debt                                                                   |  | $                 | 5,360 |  |                     | $ | 4,718 |                |  | $ | 4,986 | 
|                                                                                       |  |                   |       |  |                     |   |       |                |  |   |       | 



|(1) | Represents obligations of Toys R Us, Inc. legal entity.
|--- | ---------------------------------------------------------

|(2) | This amount has been classified as Long-term debt as of April 30, 2011 as we have the contractual ability and intent to redeem the 7.625% notes
due fiscal 2011 (the 2011 Notes) on or about June 24, 2011 with the net proceeds from a new tranche of terms loans and borrowings from our secured revolving credit facility (ABL Facility).
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | On February 28, 2011, Toys R Us  Japan, Ltd (Toys-Japan) entered into a bank loan with a financial institution
totaling ¥1.0 billion ($12 million at April 30, 2011).
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Represents obligations of Toys R Us-Delaware, Inc. (ToysDelaware).
|--- | -----------------------------------------------------------------------

|(5) | On March 18, 2011, Toys-Japan entered into an agreement to refinance, at maturity, Tranche 2 of its committed lines of credit to extend the
maturity date of the agreement and amend certain other provisions.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | On March 8, 2011, certain of our foreign subsidiaries amended and restated the credit agreement to extend the maturity date of the facility and
amend certain other provisions.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Represents obligations of Toys R Us Property Company I, LLC (TRU Propco I), and its subsidiaries.
|--- | -----------------------------------------------------------------------------------------------------

|(8) | Represents obligations of Toys R Us Property Company II, LLC (TRU Propco II).
|--- | ---------------------------------------------------------------------------------

|(9) | Represents obligations of Toys R Us, Inc. and ToysDelaware.
|--- | --------------------------------------------------------------

|(10) | Current portion of Long-term debt as of April 30, 2011 is primarily comprised of $35 million of Toys-Japan 1.85%-2.85% loans. Current portion of
Long-term debt as of January 29, 2011 is primarily comprised of $503 million of the 2011 Notes, maturing on August 1, 2011. Current portion of Long-term debt as of May 1, 2010 was primarily comprised of $172 million of Toys-Japan
committed credit lines and $122 million in Toys-Japan loans which have been subsequently refinanced on March 18, 2011 and September 30, 2010, respectively.
|---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



6



---

##### Table of Contents

As of April 30, 2011, we had total indebtedness of approximately $5.4 billion, of which $2.9 billion
was secured indebtedness. Toys R Us, Inc. is a holding company and conducts its operations through its subsidiaries, certain of which have incurred their own indebtedness. Our credit facilities, loan agreements and indentures contain
customary covenants, including, among other things, covenants that restrict our and our subsidiaries abilities to:



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



| |  |  | transfer money between the parent company and our various subsidiaries;
| | - |  | -----------------------------------------------------------------------



| |  |  | pay dividends on, repurchase or make distributions with respect to our or our subsidiaries 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 documents.
| | - |  | ------------------------

The amount of net assets that were subject to such restrictions was approximately $778 million, $872 million and $765 million as of April 30,
2011, January 29, 2011 and May 1, 2010, respectively. Our agreements also contain 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 agreements, cross default provisions, the failure of representations and warranties contained in the agreements to be true and certain insolvency events. If an event of default occurs and is continuing, the principal amounts
outstanding thereunder, together with all accrued unpaid interest and other amounts owed thereunder, may be declared immediately due and payable by the lenders.

We are dependent on the borrowings provided by the lenders to support our working capital needs and capital expenditures. As of April 30, 2011, we have funds available to finance our operations under
our European and Australian asset-based revolving credit facility through March 2016, our ABL Facility through August 2015 and our Toys  Japan unsecured credit lines with a Tranche maturing June 2012 and a Tranche maturing June 2013. If our
cash flow and capital resources do not provide the necessary liquidity, it could have a significant negative effect on our results of operations.

The total fair values of our Long-term debt, with carrying values of approximately $5.4 billion, $5.3 billion and $5.3 billion at April 30, 2011, January 29, 2011 and May 1, 2010, were $5.6
billion, $5.4 billion and $5.2 billion, respectively. The fair values of our Long-term debt are estimated using the quoted market prices for the same or similar issues and other pertinent information available to management at the end of the
respective periods.

Toys-Japan Unsecured Credit Lines, expires fiscals 2012 - 2013 ($100 million at April 30, 2011)

ToysJapan currently has an agreement with a syndicate of financial institutions, which includes two unsecured loan commitment
lines of credit (Tranche 1 and Tranche 2). Under the agreement Tranche 1 is available in amounts of up to ¥14.9 billion ($184 million at April 30, 2011), which expires on June 30, 2013, and bears an interest
rate of Tokyo Interbank Offered Rate (TIBOR) plus 0.90% per annum. At April 30, 2011, we had no outstanding borrowings under Tranche 1, with $184 million of remaining availability.

On March 18, 2011, Toys-Japan entered into an agreement with a syndicate of financial institutions to refinance Tranche 2. As a result, Tranche 2 is
now available in amounts of up to ¥10.0 billion ($123 million at April 30, 2011), expiring on June 29, 2012, and bears an interest rate of TIBOR plus 0.80% per annum. We paid fees of $1 million to refinance Tranche 2, which are
capitalized as deferred debt issuance costs and amortized over the term of the agreement. At April 30, 2011, we had outstanding borrowings of $100 million under Tranche 2, with $23 million of remaining availability.

The agreement contains covenants, including, among other things, covenants that require Toys  Japan to maintain a certain level of net assets and
profitability during the agreement terms. The agreement also restricts Toys  Japan from paying dividends or making loans to affiliates without lender consent.

$1.85 billion senior secured revolving credit facility, expires fiscal 2015 ($0 million at April 30, 2011)

At April 30, 2011, under our ABL Facility we had no outstanding borrowings, a total of $80 million of outstanding letters of credit and excess availability of $1,136 million. This amount is also
subject to a minimum excess availability covenant, which was $125 million at April 30, 2011, with remaining availability of $1,011 million in excess of the covenant.

European ABL, expires fiscal 2016 ($0 million at April 30, 2011)

On
March 8, 2011, certain of our foreign subsidiaries amended and restated the credit agreement for the European and Australian asset-based revolving credit facility (the European ABL) in order to extend the maturity date of the
facility and amend certain other



7



---

##### Table of Contents

provisions. The European ABL facility as amended provides for a five-year £128 million asset-based senior secured revolving credit facility which will expire on March 8, 2016.
Additionally, on April 29, 2011, we partially exercised the accordion feature which increased availability to include additional lender commitments. This increased the size of the facility from £128 million to £138 million
($231 million at April 30, 2011). Loans under the European ABL bear interest at a rate of London Interbank Offered Rate (LIBOR)/the Euro Interbank Offered Rate (EURIBOR) plus a margin of 2.50% through the second quarter
of fiscal 2011 and thereafter 2.25%, 2.50% or 2.75% depending on historical excess availability. In addition, a commitment fee accrues on any unused portion of the commitments at a rate per annum of 0.375% or 0.50% based on usage. In connection with
the amendment and restatement of the credit agreement, we incurred approximately $5 million in fees which are capitalized as deferred debt issuance costs and amortized over the term of the agreement.

Borrowings under the European ABL are subject, among other things, to the terms of a borrowing base derived from the value of eligible inventory and/or
eligible accounts receivable of certain of Toys R Us Europe, LLCs (Toys Europe) and Toys R Us Australia Holdings, LLCs (Toys Australia) subsidiaries organized in Australia, England and
France. The terms of the European ABL include a customary cash dominion trigger requiring the cash of certain of Toys Europes and Toys Australias subsidiaries to be applied to pay down outstanding loans if availability falls below
certain thresholds. The European ABL also contains a springing fixed charge coverage ratio of 1.00 to 1.00 based on the EBITDA (as defined in the agreement governing the European ABL) and fixed charges of Toys Europe, Toys Australia and their
subsidiaries. Borrowings under the European ABL are guaranteed by Toys Europe, Toys Australia and certain of their material subsidiaries, with certain customary local law limitations and to the extent such guarantees do not result in adverse tax
consequences. Borrowings are secured by substantially all assets of Toys Europe, Toys Australia and the U.K. and Australian Obligors, as well as by share pledges over the shares of certain other material subsidiaries and pledges over certain of
their assets (including bank accounts and certain receivables). The European ABL contains covenants that, among other things, restrict the ability of Toys Europe and Toys Australia and their respective subsidiaries to incur certain additional
indebtedness, create or permit liens on assets, repurchase or pay dividends or make certain other restricted payments on capital stock, make acquisitions and investments or engage in mergers or consolidations. At April 30, 2011, we had no
outstanding borrowings and $143 million of availability under the European ABL.

Toys - Japan Bank Loans (1.85% to 2.85%), due fiscals
2012  2016 ($184 million at April 30, 2011)

Toys  Japan currently has six bank loans with various financial
institutions totaling $184 million at April 30, 2011. On February 28, 2011, Toys-Japan entered into a bank loan with a financial institution totaling ¥1.0 billion ($12 million at April 30, 2011). The loan will mature on
February 25, 2016 and bears an interest rate of 1.85% per annum. Fees paid in connection with this loan were nominal and are capitalized as deferred debt issuance costs and amortized over the term of the loan.

Subsequent Events

Incremental
Term Loan, due fiscal 2018

On May 25, 2011, Toys-Delaware and certain of its subsidiaries entered into an Incremental Joinder
Agreement (the Joinder Agreement) to the amended and restated Toys-Delaware secured term loan agreement (Secured Term Loan). The Joinder Agreement added a new tranche of term loans in an aggregate principal amount of $400
million (Incremental Term Loan), which increased the size of the Secured Term Loan to an aggregate principal amount of $1.1 billion (New Secured Term Loan).

The Incremental Term Loan was issued at a discount of $4 million which resulted in gross proceeds of $396 million. The gross proceeds were used to pay transaction fees of approximately $7 million,
including fees payable to the Sponsors pursuant to their advisory agreement, which will be deferred and expensed over the life of the instrument. Investment funds or accounts advised by Kohlberg Kravis Roberts & Co. L.P. (KKR)
owned $50 million of the Incremental Term Loan as of May 25, 2011. The net proceeds from the Incremental Term Loan along with borrowings from our ABL Facility will be used to provide funds to redeem the 2011 Notes, including accrued interest,
premiums and expenses, on or about June 24, 2011. The Incremental Term Loan will mature on May 25, 2018, and bears interest at LIBOR (with a floor of 1.50%) plus 3.75%, which is subject to a step down of 0.25% based on total leverage.

The New Secured Term Loan will continue to contain customary covenants applicable to Toys-Delaware and certain of its subsidiaries,
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, pay
dividends, repurchase capital stock, make other restricted payments, make loans or advances, engage in transactions with affiliates, or amend material documents. These covenants are subject to certain exceptions, including among other things,
allowing unsecured, later-maturing debt subject to a fixed charge coverage test, providing funds for the prepayment or repayment of the 2011 Notes and our 7.875% senior notes due fiscal 2013 subject to Toys-Delaware meeting a total leverage test and
the provision of exceptions allowing for Toys-Delaware and certain of its subsidiaries to make certain investments, pay certain dividends and make certain other restricted payments including a cumulative credit exception subject to Toys-Delaware
meeting a fixed charge coverage test. If an event of default under the New Secured Term Loan occurs and is continuing, the principal amount outstanding, together with all accrued unpaid interest and other amounts owed may be declared immediately due
and payable by the lenders. Pursuant to the terms of the agreement, Toys-



8



---

##### Table of Contents

Delaware is required to make quarterly principal payments equal to 0.25% ($7 million and $4 million per year for the Secured Term Loan and the Incremental Term Loan, respectively) of the original
principal amount of the loans. Toys-Delaware may optionally prepay the outstanding principal balance of the Secured Term Loan and the Incremental Term Loan at any time. If Toys-Delaware prepays the outstanding principal balance of the Secured Term
Loan on or prior to August 24, 2011, Toys-Delaware would pay a premium equal to 1% of the remaining balance. If Toys-Delaware prepays the outstanding principal balance of the Incremental Term Loan on or prior to May 25, 2012, Toys-Delaware
would pay a premium equal to 1% of the remaining balance.

Further, the New Secured Term Loan is guaranteed by certain of Toys-Delaware
subsidiaries and the borrowings thereunder are secured on a pari passu basis with the Toys-Delawares 7.375% senior secured notes due fiscal 2016 (Toys-Delaware Secured Notes) by the trademarks and certain other intellectual
property of Geoffrey, LLC, our wholly owned subsidiary, and second priority liens on assets securing the ABL Facility including inventory, accounts receivable, equipment and certain other personal property owned or acquired by Toys-Delaware and
certain of its subsidiaries.

7.625% notes, due fiscal 2011 ($501 million at April 30, 2011)

On May 26, 2011, the Company provided notice to the holders of the 2011 Notes that it would redeem all such notes on or about June 24, 2011. The
Company estimates that the redemption price will be approximately $1,007.47 per $1,000 principal amount of the 2011 Notes redeemed and that the total redemption price, including interest and premiums, will be approximately $519 million. The
redemption price will be finalized prior to the redemption date to reflect the applicable treasury rate in accordance with the indenture governing the 2011 Notes.

10.75% senior notes, due fiscal 2017 ($929 million at April 30, 2011)

In
accordance with the indenture governing TRU Propco Is 10.75% senior notes (the Notes), TRU Propco I commenced a tender offer on May 13, 2011 to purchase up to an aggregate principal amount of approximately $25 million of the
Notes for cash. The tender offer will expire on June 13, 2011. To the extent that the tender offer is not accepted by holders, TRU Propco I will use such funds as permitted by the indenture governing the Notes, including dividends to us.

3. Derivative instruments and hedging activities

We are exposed to market risk from potential changes in interest rates and foreign currency exchange rates. We regularly evaluate our exposure and enter into derivative financial instruments to
economically manage these risks. We record all derivatives as either assets or liabilities on the Condensed Consolidated Balance Sheets measured at estimated fair value and recognize the changes in fair value as unrealized gains and losses. The
recognition of these gains and losses depends on our intended use of the derivatives and the resulting designation. In certain defined conditions, we may designate a derivative as a hedge for a particular exposure.

Interest Rate Contracts

We and
our subsidiaries have a variety of fixed and variable rate debt instruments and are exposed to market risks resulting from interest rate fluctuations. We enter into interest rate swaps and/or caps to reduce our exposure to variability in expected
future cash outflows and changes in the fair value of certain Long-term debt, attributable to the changes in LIBOR, EURIBOR, GBP LIBOR and TIBOR rates. Our interest rate contracts contain credit-risk related contingent features and are subject to
master netting arrangements. As of April 30, 2011, our interest rate contracts have various maturity dates through September 2016. A portion of our interest rate swaps and caps as of April 30, 2011 are designated as cash flow and fair
value hedges in accordance with Accounting Standards Codification (ASC) Topic 815, Derivatives and Hedging.

The hedge
accounting for a designated cash flow hedge requires that the effective portion be recorded to Accumulated other comprehensive income (loss); the ineffective portion of a cash flow hedge is recorded to Interest expense. We evaluate the effectiveness
of our cash flow hedging relationships on an ongoing basis. For our derivatives that are designated as cash flow hedges, no material ineffectiveness was recorded for the thirteen weeks ended April 30, 2011 and May 1, 2010, respectively.
Reclassifications from Accumulated other comprehensive income (loss) to Interest expense primarily relate to realized Interest expense on interest rate swaps and the amortization of gains (losses) recorded on previously terminated or de-designated
swaps. We expect to reclassify a net gain of less than $1 million over the next 12 months to Interest expense from Accumulated other comprehensive income (loss).

The hedge accounting for a designated fair value hedge requires that the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk be
recognized in Interest expense. We evaluate the effectiveness of our fair value hedging relationship on an ongoing basis and recalculate the changes in fair values of the derivatives and the underlying hedged item separately. For our derivative that
is designated as a fair value hedge, we recorded approximately a $1 million gain in earnings related to ineffectiveness for the thirteen weeks ended April 30, 2011.

Certain of our agreements with credit-risk related features contain provisions where we could be declared in default on our derivative obligations if we default on certain specified indebtedness.
Additionally, we had one agreement, which expired in December 2010, with a provision which required that we maintain an investment grade credit rating from each of the major credit rating agencies. As



9



---

##### Table of Contents

our ratings were below investment grade during this agreement, we were required to post collateral for this contract. At April 30, 2011, January 29, 2011 and May 1, 2010,
derivative liabilities related to agreements that contain credit-risk related features had a fair value of $13 million, $17 million and $36 million, respectively. As of May 1, 2010, we had a minimum collateral posting threshold with certain
derivative counterparties and posted collateral of $25 million, which was recorded as Restricted cash on the Condensed Consolidated Balance Sheets. As of April 30, 2011 and January 29, 2011, respectively, we were not required to post
collateral with any derivative counterparties.

Foreign Exchange Contracts

We occasionally enter into foreign currency forward contracts to economically hedge the U.S. dollar merchandise purchases of our foreign subsidiaries and
our short-term, cross-currency intercompany loans with our foreign subsidiaries. We enter into these contracts in order to reduce our exposure to the variability in expected cash outflows attributable to changes in foreign currency rates. These
derivative contracts are not designated as hedges and are recorded on our Condensed Consolidated Balance Sheets at fair value with a gain or loss recorded on the Condensed Consolidated Statements of Operations in Interest expense.

Our foreign exchange contracts typically mature within 12 months. Some of these contracts contain credit-risk related features and are subject to master
netting arrangements. Some of these agreements contain provisions where we could be declared in default on our derivative obligations if we default on certain specified indebtedness. At April 30, 2011 and January 29, 2011, derivative
liabilities related to agreements that contain credit-risk related contingent features had a fair value of $11 million and $2 million, respectively. At May 1, 2010, derivative liabilities related to agreements that contain credit-risk related
contingent features had a nominal fair value. We are not required to post collateral for these contracts.

The following table sets forth the
net impact of the effective portion of derivatives designated as cash flow hedges on Accumulated other comprehensive income (loss) on our Condensed Consolidated Statements of Stockholders Equity for the thirteen weeks ended April 30, 2011
and May 1, 2010:



|                                                              |  |                   |     |  |                |   |      | 
|------------------------------------------------------------- |  | ----------------- | --- |  | -------------- | - | ---- | 
|                                                              |  | 13 Weeks Ended    |    
|(In millions)                                                 |  | April 30,    2011 |     |  | May 1,    2010 |  
|Derivatives designated as cash flow hedges:                   |  |                   |     |  |                |   |      | 
|                                                              |  |                  
|Beginning balance                                             |  | $                 | -   |  |                | $ | (15) | 
|                                                              |  |                  
|Derivative loss - Interest Rate Contracts                     |  |                   | (1) |  |                |   | (3)  | 
|Loss reclassified from Accumulated other comprehensive
income |  |                   |     |  |                |   |      | 
|(loss) - effective portion - Interest Rate Contracts          |  |                   | -   |  |                |   | 6    | 
|                                                              |  |                   |     |  |                |   |      | 
|                                                              |  |                   | (1) |  |                |   | 3    | 
|                                                              |  |                   |     |  |                |   |      | 
|Ending balance                                                |  | $                 | (1) |  |                | $ | (12) | 
|                                                              |  |                   |     |  |                |   |      | 



10



---

##### Table of Contents

The following table sets forth the impact of derivatives on Interest expense on our Condensed Consolidated
Statements of Operations for the thirteen weeks ended April 30, 2011 and May 1, 2010:



|                                                                  |  |                        |      |  |                     |   |      | 
|----------------------------------------------------------------- |  | ---------------------- | ---- |  | ------------------- | - | ---- | 
|                                                                  |  | 13 Weeks Ended         |     
|(In millions)                                                     |  | April 30,       
 2011 |      |  | May 1,        
2010 |  
|Derivatives not designated for hedge accounting:                  |  |                        |      |  |                     |   |      | 
|Gain (loss) on the change in fair value - Interest Rate Contracts |  | $                      | 1    |  |                     | $ | (5)  | 
|Gain (loss) on the change
in fair value - Intercompany Loan       |  |                        |      |  |                     |   |      | 
|Foreign Exchange Contracts (1)                                    |  |                        | 5    |  |                     |   | (9)  | 
|(Loss) gain on the change
in fair value - Merchandise Purchases   |  |                        |      |  |                     |   |      | 
|Program Foreign Exchange Contracts                                |  |                        | (16) |  |                     |   | 5    | 
|                                                                  |  |                        |      |  |                     |   |      | 
|                                                                  |  |                        | (10) |  |                     |   | (9)  | 
|                                                                  |  |                        |      |  |                     |   |      | 
|                                                                  |  |                       
|Derivatives designated as cash flow hedges:                       |  |                        |      |  |                     |   |      | 
|Loss reclassified from Accumulated other comprehensive income     |  |                        |      |  |                     |   |      | 
|(loss) (effective portion) - Interest Rate Contracts              |  |                        | -    |  |                     |   | (9)  | 
|                                                                  |  |                        |      |  |                     |   |      | 
|                                                                  |  |                       
|Derivative designated as fair value hedge:                        |  |                        |      |  |                     |   |      | 
|Gain on the change in fair value (ineffective portion) - Interest |  |                        |      |  |                     |   |      | 
|Rate Contracts                                                    |  |                        | 1    |  |                     |   | -    | 
|                                                                  |  |                        |      |  |                     |   |      | 
|Total Interest
expense                                            |  | $                      | (9)  |  |                     | $ | (18) | 
|                                                                  |  |                        |      |  |                     |   |      | 



|(1) | Gains and losses
related to our short-term, intercompany loan foreign exchange contracts are recorded in Interest expense, in addition to the corresponding foreign exchange gains and losses related to our short-term, cross-currency intercompany loans.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



11



---

##### Table of Contents

The following table contains the notional amounts and the related fair values of our derivatives included
within our Condensed Consolidated Balance Sheets as of April 30, 2011, January 29, 2011 and May 1, 2010:



|                                                                |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|--------------------------------------------------------------- |  | ------------- | ----- |  | --------------- | - | ---- | ---------- |  | - | ------------- |  |  | -------- | ---- |  | ------------- | - | ----- |  |  | - | ---- | 
|                                                                |  | April 30,2011 |       |  | January 29,2011 |   |      | May 1,2010 | 
|                                                                |  |               |       |  | Fair Value      |   |      |            |  |   | Fair Value    |  |  |          |      |  | Fair Value    |  
|                                                                |  | Notional      |       |  | Assets/         |   |      | Notional   |  |   | Assets/       |  |  | Notional |      |  | Assets/       |  
|                                                                |  |               |       |  |                 |  
|(In millions)                                                   |  | Amount        |       |  | (Liabilities)   |   |      | Amount     |  |   | (Liabilities) |  |  | Amount   |      |  | (Liabilities) |  
|                                                                |  |               |       |  |                 |  
|Interest Rate Contracts designated as cash flow hedges:         |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|Other assets                                                    |  | $             | 700   |  |                 | $ | 1    |            |  | $ | 700           |  |  | $        | 2    |  |               | $ | 800   |  |  | $ | 3    | 
|Accrued expenses and other current liabilities                  |  |               | -     |  |                 |   | -    |            |  |   | -             |  |  |          | -    |  |               |   | 750   |  |  |   | (13) | 
|Other non-current liabilities                                   |  |               | 145   |  |                 |   | (2)  |            |  |   | 143           |  |  |          | (2)  |  |               |   | 3     |  |  |   | -    | 
|                                                                |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|                                                                |  |               |       |  |                 |  
|Interest Rate Contract designated as fair value hedge:          |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|Other non-current liabilities                                   |  | $             | 350   |  |                 | $ | (3)  |            |  | $ | 350           |  |  | $        | (5)  |  |               | $ | -     |  |  | $ | -    | 
|                                                                |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|                                                                |  |               |       |  |                 |  
|Interest Rate Contracts not designated for hedge accounting:    |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|Prepaid expenses and other current assets                       |  | $             | -     |  |                 | $ | -    |            |  | $ | -             |  |  | $        | -    |  |               | $ | 1,400 |  |  | $ | -    | 
|Other assets                                                    |  |               | 1,611 |  |                 |   | 3    |            |  |   | 1,611         |  |  |          | 4    |  |               |   | 1,511 |  |  |   | 5    | 
|Accrued expenses and other current liabilities                  |  |               | -     |  |                 |   | -    |            |  |   | -             |  |  |          | -    |  |               |   | 550   |  |  |   | (9)  | 
|Other non-current liabilities                                   |  |               | 380   |  |                 |   | (10) |            |  |   | 353           |  |  |          | (10) |  |               |   | 346   |  |  |   | (14) | 
|                                                                |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|                                                                |  |               |       |  |                 |  
|Foreign Currency Contracts not designated for hedge accounting: |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|Prepaid expenses and other current assets                       |  | $             | 136   |  |                 | $ | 3    |            |  | $ | 81            |  |  | $        | -    |  |               | $ | 282   |  |  | $ | 7    | 
|Accrued expenses and other current liabilities                  |  |               | 397   |  |                 |   | (16) |            |  |   | 210           |  |  |          | (2)  |  |               |   | 26    |  |  |   | -    | 
|                                                                |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|                                                                |  |               |       |  |                 |  
|Total derivative contracts outstanding                          |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|Prepaid expenses and other current assets                       |  | $             | 136   |  |                 | $ | 3    |            |  | $ | 81            |  |  | $        | -    |  |               | $ | 1,682 |  |  | $ | 7    | 
|Other assets                                                    |  |               | 2,311 |  |                 |   | 4    |            |  |   | 2,311         |  |  |          | 6    |  |               |   | 2,311 |  |  |   | 8    | 
|                                                                |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|Total derivative assets(1)                                      |  | $             | 2,447 |  |                 | $ | 7    |            |  | $ | 2,392         |  |  | $        | 6    |  |               | $ | 3,993 |  |  | $ | 15   | 
|                                                                |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|                                                                |  |               |       |  |                 |  
|Accrued expenses and other current liabilities                  |  | $             | 397   |  |                 | $ | (16) |            |  | $ | 210           |  |  | $        | (2)  |  |               | $ | 1,326 |  |  | $ | (22) | 
|Other non-current liabilities                                   |  |               | 875   |  |                 |   | (15) |            |  |   | 846           |  |  |          | (17) |  |               |   | 349   |  |  |   | (14) | 
|                                                                |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 
|Total derivative liabilities(1)                                 |  | $             | 1,272 |  |                 | $ | (31) |            |  | $ | 1,056         |  |  | $        | (19) |  |               | $ | 1,675 |  |  | $ | (36) | 
|                                                                |  |               |       |  |                 |   |      |            |  |   |               |  |  |          |      |  |               |   |       |  |  |   |      | 



|(1) | Refer to Note 4
entitled Fair value measurements for the fair value of our derivative instruments classified within the fair value hierarchy.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------



12



---

##### Table of Contents

4. Fair value measurements

To determine the fair value of our assets and liabilities, we utilize the established fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from
sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entitys own assumptions about market participant assumptions (unobservable inputs classified within
Level 3 of the hierarchy).

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Derivative Financial Instruments

Currently, we use derivative financial arrangements to manage a variety of risk exposures, including interest rate risk associated with our Long-term
debt and foreign currency risk relating to cross-currency intercompany lending and merchandise purchases. The valuation of these instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the
expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves, foreign exchange rates and implied
volatilities.

We incorporate credit valuation adjustments to appropriately reflect both our own nonperformance risk and the respective
counterpartys nonperformance risk in the fair value measurements. In adjusting the fair value of our derivative contracts for the effect of nonperformance risk, we have considered the impact of netting and any applicable credit enhancements,
such as collateral postings, thresholds, mutual puts and guarantees.

We evaluate the inputs used to value our derivatives at the end of each
reporting period. Although certain inputs used to value our derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with our derivatives utilize Level 3 inputs, such as estimates of current credit
spreads to evaluate the likelihood of default. Based on this mixed input valuation we classify derivatives based on the lowest level in the fair value hierarchy that is significant to the fair value of the instrument. Any transfer into or out of a
level of the fair value hierarchy is recognized based on the value of the instruments at the end of the reporting period. Changes in the fair value of our derivative financial instruments are recorded in Interest expense within the Condensed
Consolidated Statements of Operations.

Cash Equivalents

Cash equivalents include highly liquid investments with an original maturity of three months or less at acquisition. We have determined that our cash equivalents in their entirety are classified as Level
1 within the fair value hierarchy.

The table below presents our assets and liabilities measured at fair value on a recurring basis as of
April 30, 2011, January 29, 2011 and May 1, 2010, aggregated by level in the fair value hierarchy within which those measurements fall.



|                                  |  |                                                                            |    |  |                                             |   |    |                                        |  |   |                          |  |  |   |    | 
|--------------------------------- |  | -------------------------------------------------------------------------- | -- |  | ------------------------------------------- | - | -- | -------------------------------------- |  | - | ------------------------ |  |  | - | -- | 
|                                  |  | Quoted Prices inActive Markets forIdentical Assetsand
Liabilities(Level 1) |    |  | Significant OtherObservable Inputs(Level 2) |   |    | SignificantUnobservableInputs(Level 3) |  |   | Balance atApril 30, 2011 | 
|                                  |  |                                                                            |    | 
|(In millions)                     |  |                                                                            |    | 
|Assets                            |  |                                                                            |    |  |                                             |   |    |                                        |  |   |                          |  |  |   |    | 
|                                  |  |                                                                            |    | 
|Cash equivalents                  |  | $                                                                          | 79 |  |                                             | $ | -  |                                        |  | $ | -                        |  |  | $ | 79 | 
|Derivative financial
instruments: |  |                                                                            |    |  |                                             |   |    |                                        |  |   |                          |  |  |   |    | 
|Interest rate contracts           |  |                                                                            | -  |  |                                             |   | 4  |                                        |  |   | -                        |  |  |   | 4  | 
|Foreign exchange contracts        |  |                                                                            | -  |  |                                             |   | 3  |                                        |  |   | -                        |  |  |   | 3  | 
|                                  |  |                                                                            |    | 
|                                  |  |                                                                            |    |  |                                             |   |    |                                        |  |   |                          |  |  |   |    | 
|Total assets                      |  | $                                                                          | 79 |  |                                             | $ | 7  |                                        |  | $ | -                        |  |  | $ | 86 | 
|                                  |  |                                                                            |    |  |                                             |   |    |                                        |  |   |                          |  |  |   |    | 
|                                  |  |                                                                            |    | 
|Liabilities                       |  |                                                                            |    |  |                                             |   |    |                                        |  |   |                          |  |  |   |    | 
|Derivative financial
instruments: |  |                                                                            |    |  |                                             |   |    |                                        |  |   |                          |  |  |   |    | 
|Interest rate contracts           |  | $                                                                          | -  |  |                                             | $ | 2  |                                        |  | $ | 13                       |  |  | $ | 15 | 
|Foreign exchange contracts        |  |                                                                            | -  |  |                                             |   | 16 |                                        |  |   | -                        |  |  |   | 16 | 
|                                  |  |                                                                            |    |  |                                             |   |    |                                        |  |   |                          |  |  |   |    | 
|Total
liabilities                 |  | $                                                                          | -  |  |                                             | $ | 18 |                                        |  | $ | 13                       |  |  | $ | 31 | 
|                                  |  |                                                                            |    |  |                                             |   |    |                                        |  |   |                          |  |  |   |    | 



13



---

##### Table of Contents

|                                  |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|--------------------------------- |  | -------------------------------------------------------------------------- | --- |  | ------------------------------------------- | - | -- | --------------------------------------- |  | - | -------------------------- |  |  | - | --- | 
|(In millions)                     |  | Quoted Prices inActive Markets forIdentical Assetsand Liabilities(Level
1) |     |  | Significant OtherObservable Inputs(Level 2) |   |    | SignificantUnobservableInputs(Level
 3) |  |   | Balance atJanuary 29, 2011 | 
|Assets                            |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|Cash equivalents                  |  | $                                                                          | 312 |  |                                             | $ | -  |                                         |  | $ | -                          |  |  | $ | 312 | 
|Derivative financial instruments: |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|Interest
rate contracts           |  |                                                                            | -   |  |                                             |   | 6  |                                         |  |   | -                          |  |  |   | 6   | 
|                                  |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|Total assets                      |  | $                                                                          | 312 |  |                                             | $ | 6  |                                         |  | $ | -                          |  |  | $ | 318 | 
|                                  |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|                                  |  |                                                                            |     | 
|Liabilities                       |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|                                  |  |                                                                            |     | 
|Derivative financial instruments: |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|Interest rate contracts           |  | $                                                                          | -   |  |                                             | $ | 1  |                                         |  | $ | 16                         |  |  | $ | 17  | 
|Foreign exchange contracts        |  |                                                                            | -   |  |                                             |   | 2  |                                         |  |   | -                          |  |  |   | 2   | 
|                                  |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|                                  |  |                                                                            |     | 
|Total liabilities                 |  | $                                                                          | -   |  |                                             | $ | 3  |                                         |  | $ | 16                         |  |  | $ | 19  | 
|                                  |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|                                  |  |                                                                            |     | 
|(In millions)                     |  | Quoted Prices inActive Markets forIdentical Assetsand Liabilities(Level
1) |     |  | Significant OtherObservable Inputs(Level 2) |   |    | SignificantUnobservableInputs(Level
 3) |  |   | Balance at May 1, 2010     | 
|Assets                            |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|                                  |  |                                                                            |     | 
|Cash equivalents                  |  | $                                                                          | 110 |  |                                             | $ | -  |                                         |  | $ | -                          |  |  | $ | 110 | 
|Derivative financial instruments: |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|Interest
rate contracts           |  |                                                                            | -   |  |                                             |   | 4  |                                         |  |   | 4                          |  |  |   | 8   | 
|Foreign exchange contracts        |  |                                                                            | -   |  |                                             |   | 7  |                                         |  |   | -                          |  |  |   | 7   | 
|                                  |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|                                  |  |                                                                            |     | 
|Total assets                      |  | $                                                                          | 110 |  |                                             | $ | 11 |                                         |  | $ | 4                          |  |  | $ | 125 | 
|                                  |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|                                  |  |                                                                            |     | 
|Liabilities                       |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|                                  |  |                                                                            |     | 
|Derivative financial instruments: |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|Interest rate contracts           |  | $                                                                          | -   |  |                                             | $ | 22 |                                         |  | $ | 14                         |  |  | $ | 36  | 
|                                  |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 
|Total liabilities                 |  | $                                                                          | -   |  |                                             | $ | 22 |                                         |  | $ | 14                         |  |  | $ | 36  | 
|                                  |  |                                                                            |     |  |                                             |   |    |                                         |  |   |                            |  |  |   |     | 

The table below presents the changes in the fair value of our derivative financial instruments within Level 3 of the fair
value hierarchy for the thirteen weeks ended April 30, 2011 and May 1, 2010.



|                            |  |  |  |         |      | 
|--------------------------- |  |  |  | ------- | ---- | 
|(In millions)               |  |  |  | Level 3 |     
|Balance, January 29, 2011   |  |  |  | $       | (16) | 
|Unrealized gain             |  |  |  |         | 3    | 
|                            |  |  |  |         |      | 
|Balance, April 30, 2011     |  |  |  | $       | (13) | 
|                            |  |  |  |         |      | 
|                            |  | 
|(In millions)               |  |  |  | Level 3 |     
|Balance at January 30, 2010 |  |  |  | $       | (2)  | 
|Unrealized loss             |  |  |  |         | (8)  | 
|                            |  |  |  |         |      | 
|Balance at May 1, 2010      |  |  |  | $       | (10) | 
|                            |  |  |  |         |      | 



14



---

##### Table of Contents

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

Certain of our assets and liabilities are measured at fair value on a nonrecurring basis, that is, the instruments are not measured at fair value on an
ongoing basis but are subject to fair value adjustments only in certain circumstances (for example, whenever events or changes in circumstances indicate that a long-lived asset may be impaired). The fair value measurements related to long-lived
assets held and used and held for sale in the following tables were determined using a valuation method such as discounted cash flow or a relative, market-based approach based on offers. Based on the valuation method used, we classify these
measurements as Level 3 and Level 2, respectively.

The following tables segregate all non-financial assets and liabilities measured at fair
value on a nonrecurring basis in periods subsequent to initial recognition into the most appropriate level within the fair value hierarchy, based on the inputs used to determine fair value for the thirteen weeks ended April 30, 2011 and
May 1, 2010. As of April 30, 2011 and May 1, 2010, we did not have any long-lived assets classified as Level 1 and Level 3 within the fair value hierarchy.



|                                |  |                |   |  |                                               |   |   |                  |  |   |   | 
|------------------------------- |  | -------------- | - |  | --------------------------------------------- | - | - | ---------------- |  | - | - | 
|(In millions)                   |  | Carrying Value |   |  | Significant    OtherObservableInputs(Level 2) |   |   | ImpairmentLosses | 
|Long-lived assets held and used |  | $              | 3 |  |                                               | $ | 2 |                  |  | $ | 1 | 
|                                |  |                |   |  |                                               |   |   |                  |  |   |   | 
|Balance, April 30, 2011         |  | $              | 3 |  |                                               | $ | 2 |                  |  | $ | 1 | 
|                                |  |                |   |  |                                               |   |   |                  |  |   |   | 
|                                |  |                |  
|(In millions)                   |  | Carrying Value |   |  | SignificantOtherObservableInputs(Level 2)     |   |   | ImpairmentLosses | 
|Long-lived assets held for sale |  | $              | 4 |  |                                               | $ | 3 |                  |  | $ | 1 | 
|                                |  |                |   |  |                                               |   |   |                  |  |   |   | 
|Balance, May 1, 2010            |  | $              | 4 |  |                                               | $ | 3 |                  |  | $ | 1 | 
|                                |  |                |   |  |                                               |   |   |                  |  |   |   | 

5. Income taxes

The following table summarizes our income tax benefit and effective tax rates for the thirteen weeks ended April 30, 2011 and May 1, 2010:



|                         |  |                |         |  |            |   |         | 
|------------------------ |  | -------------- | ------- |  | ---------- | - | ------- | 
|                         |  | 13 Weeks Ended |        
|($ In millions)          |  | April 30,2011  |         |  | May 1,2010 |  
|Loss before income taxes |  | $              | (133)   |  |            | $ | (119)   | 
|Income tax benefit       |  |                | 66      |  |            |   | 63      | 
|Effective tax rate       |  |                | (49.6)% |  |            |   | (52.9)% | 

The effective tax rates for the
thirteen weeks ended April 30, 2011 and May 1, 2010 were based on our forecasted annualized effective tax rates, adjusted for discrete items that occurred within the periods presented. Our forecasted annualized effective tax rate is 47.3%
for the thirteen weeks ended April 30, 2011 compared to 44.6% for the same period last year. The difference between our forecasted annualized effective tax rates was primarily due to the increase in taxable permanent adjustments and a change in
the mix of earnings between jurisdictions.

For the thirteen weeks ended April 30, 2011, our effective tax rate was impacted by a tax
benefit of $2 million related to changes to our liability for uncertain tax positions. For the thirteen weeks ended May 1, 2010, our effective tax rate was impacted by tax benefits of $4 million related to state income taxes, $3 million related
to adjustments to deferred taxes, $2 million related to adjustments to current taxes payable and $2 million related to changes to our liability for uncertain tax positions. These tax benefits were partially offset by a tax expense of $2 million
related to an increase in our valuation allowance.



15



---

##### Table of Contents

6. Segments

Our reportable segments are Toys R Us  Domestic (Domestic), which provides toy and juvenile product offerings in 49 states and Puerto Rico, and Toys R Us 
International (International), which operates or licenses R Us branded retail stores in 33 foreign countries and jurisdictions with operated stores in Australia, Austria, Canada, France, Germany, Japan, Portugal, Spain,
Switzerland and the United Kingdom. Domestic and International segments also include their respective Internet operations. Segment operating (loss) earnings excludes corporate related charges and income. All intercompany transactions between
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.

Our percentages of consolidated Net sales by product category for the thirteen weeks ended April 30, 2011 and May 1, 2010 were as follows:



|              |  |                        |       |  |            |  |       | 
|------------- |  | ---------------------- | ----- |  | ---------- |  | ----- | 
|              |  | 13 Weeks Ended         |      
|Domestic:     |  | April 30,       
 2011 |       |  | May 1,2010 | 
|Core Toy      |  |                        | 10.7% |  |            |  | 10.0% | 
|Entertainment |  |                        | 9.3%  |  |            |  | 10.1% | 
|Juvenile      |  |                        | 50.7% |  |            |  | 51.0% | 
|Learning      |  |                        | 14.6% |  |            |  | 13.4% | 
|Seasonal      |  |                        | 13.2% |  |            |  | 14.4% | 
|Other (1)     |  |                        | 1.5%  |  |            |  | 1.1%  | 
|              |  |                        |       |  |            |  |       | 
|Total         |  |                        | 100%  |  |            |  | 100%  | 
|              |  |                        |       |  |            |  |       | 



|(1) | Consists primarily
of shipping and other non-product related revenues.
|--- | ----------------------------------------------------------------------



|               |  |                        |       |  |            |  |       | 
|-------------- |  | ---------------------- | ----- |  | ---------- |  | ----- | 
|               |  | 13 Weeks Ended         |      
|International: |  | April 30,       
 2011 |       |  | May 1,2010 | 
|Core Toy       |  |                        | 18.0% |  |            |  | 17.9% | 
|Entertainment  |  |                        | 11.0% |  |            |  | 11.9% | 
|Juvenile       |  |                        | 28.4% |  |            |  | 28.5% | 
|Learning       |  |                        | 22.4% |  |            |  | 21.9% | 
|Seasonal       |  |                        | 19.3% |  |            |  | 18.9% | 
|Other (1)      |  |                        | 0.9%  |  |            |  | 0.9%  | 
|               |  |                        |       |  |            |  |       | 
|Total          |  |                        | 100%  |  |            |  | 100%  | 
|               |  |                        |       |  |            |  |       | 



|(1) | Consists primarily
of license fees from unaffiliated third parties and other non-product related revenues.
|--- | ----------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

A summary of financial results by reportable segment is as follows:



|                          |  |                        |       |  |            |   |       | 
|------------------------- |  | ---------------------- | ----- |  | ---------- | - | ----- | 
|                          |  | 13 Weeks Ended         |      
|(In millions)             |  | April 30,       
 2011 |       |  | May 1,2010 |  
|Net sales                 |  |                        |       |  |            |   |       | 
|Domestic                  |  | $                      | 1,643 |  |            | $ | 1,671 | 
|International             |  |                        | 993   |  |            |   | 937   | 
|                          |  |                        |       |  |            |   |       | 
|Total Net sales           |  | $                      | 2,636 |  |            | $ | 2,608 | 
|                          |  |                        |       |  |            |   |       | 
|Operating earnings (loss) |  |                        |       |  |            |   |       | 
|Domestic (1)              |  | $                      | 80    |  |            | $ | 76    | 
|International             |  |                        | (8)   |  |            |   | (2)   | 
|Corporate and other       |  |                        | (79)  |  |            |   | (69)  | 
|                          |  |                        |       |  |            |   |       | 
|Operating (loss) earnings |  |                        | (7)   |  |            |   | 5     | 
|Interest expense          |  |                        | (128) |  |            |   | (125) | 
|Interest income           |  |                        | 2     |  |            |   | 1     | 
|                          |  |                        |       |  |            |   |       | 
|                          |  |                       
|Loss before income taxes  |  | $                      | (133) |  |            | $ | (119) | 
|                          |  |                        |       |  |            |   |       | 



|(1) | For the thirteen
weeks ended May 1, 2010, the Domestic segment includes approximately $17 million in litigation settlement expenses for certain legal matters.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------



|                              |  |               |       |  |                 |   |       |            |  |   |       | 
|----------------------------- |  | ------------- | ----- |  | --------------- | - | ----- | ---------- |  | - | ----- | 
|(In millions)                 |  | April 30,2011 |       |  | January 29,2011 |   |       | May 1,2010 | 
|Merchandise inventories       |  |               |       |  |                 |   |       |            |  |   |       | 
|Domestic                      |  | $             | 1,436 |  |                 | $ | 1,383 |            |  | $ | 1,328 | 
|International                 |  |               | 1,013 |  |                 |   | 721   |            |  |   | 878   | 
|                              |  |               |       |  |                 |   |       |            |  |   |       | 
|Total Merchandise inventories |  | $             | 2,449 |  |                 | $ | 2,104 |            |  | $ | 2,206 | 
|                              |  |               |       |  |                 |   |       |            |  |   |       | 

7. Litigation and legal proceedings

On July 15, 2009, the United States District Court for the Eastern District of Pennsylvania (the District Court) granted the class plaintiffs motion for class certification in a
consumer class action commenced in January 2006, which was consolidated with an action brought by two Internet retailers that was commenced in December 2005. Both actions allege that Babies R Us agreed with certain baby product
manufacturers (collectively, with the Company, the Defendants) to impose, maintain and/or enforce minimum price agreements in violation of antitrust laws. In addition, in December 2009, a third Internet retailer filed a similar
action and another consumer class action was commenced making similar allegations involving most of the same Defendants. In January 2011, the parties in the consumer class actions referenced above entered into a settlement agreement, which has been
preliminarily approved by the District Court. As part of the settlement, in March 2011, the Company made a payment of approximately $17 million towards the overall settlement. In addition, in January 2011, the plaintiffs, the Company and
certain other Defendants in the Internet retailer actions referenced above entered into a settlement agreement pursuant to which the Company made a payment of approximately $5 million towards the overall settlement. In addition, on or about
November 23, 2010, the Company entered into a Stipulation with the Federal Trade Commission (FTC) ending the FTCs investigation related to the Companys compliance with a 1998 FTC Final Order and settling all claims in
full. Pursuant to the settlement, in May 2011, the Company paid approximately $1 million as a civil penalty.

In addition to the
litigation discussed above, we are, and in the future, may be involved in various other 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, result 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 Condensed Consolidated Financial Statements taken as a whole.



17



---

##### Table of Contents

8. Related party transactions

Transactions with the SponsorsWe are owned by an investment group consisting of entities advised by or affiliated with Bain Capital Partners LLC, KKR and Vornado Realty Trust
(Vornado) (collectively, the Sponsors). The Sponsors provide management and advisory services to us pursuant to an advisory agreement executed at the closing of the merger transaction effective as of July 21, 2005 and
amended June 10, 2008 and February 1, 2009. The advisory fee paid to the Sponsors increases 5% per year during the ten-year term of the agreement with the exception of fiscal 2009. We recorded management and advisory fees expense of
$5 million for the thirteen weeks ended April 30, 2011 and May 1, 2010, respectively. During the thirteen weeks ended April 30, 2011 and May 1, 2010, we paid the Sponsors fees of less than $1 million, respectively, for
out-of-pocket expenses.

In the event that the advisory agreement is terminated by the Sponsors or us, the Sponsors will receive all unpaid
advisory fees, all unpaid transaction fees 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
applicable term of the advisory agreement. The initial term of the advisory agreement is ten years. After ten years, it extends annually for one year unless we or the Sponsors provide notice of termination to the other. Additionally, 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 financing, acquisition, disposition and change of control transactions. In connection with
a successful initial public offering, the parties intend to terminate the advisory agreement in accordance with its terms. The advisory agreement includes customary exculpation and indemnification provisions in favor of the Sponsors and their
affiliates.

From time to time, the Sponsors or their affiliates may acquire debt or debt securities issued by us or our subsidiaries in open
market transactions or through loan syndications. During the thirteen weeks ended April 30, 2011 and May 1, 2010, affiliates of Vornado and investment funds or accounts advised by KKR, all of which are equity owners of the Company, held
debt and debt securities issued by the Company and its subsidiaries. The interest amounts paid on such debt and debt securities held by related parties were $5 million and $6 million during the thirteen weeks ended April 30, 2011 and
May 1, 2010, respectively.

In addition, under lease agreements with affiliates of Vornado, we or our affiliates paid an aggregate amount
of approximately $2 million for the thirteen weeks ended April 30, 2011 and May 1, 2010, respectively, with respect to approximately 0.9% and 1.0%, respectively, of our operated stores, which includes Toys R Us Express stores.
Of these amounts, less than $1 million, for each of the thirteen weeks ended April 30, 2011 and May 1, 2010, respectively, were allocable to joint-venture parties not otherwise affiliated with Vornado.

Subsequent Event

In connection with the
Joinder Agreement entered on May 25, 2011, we incurred approximately $4 million in advisory fees payable to the Sponsors pursuant to the terms of the advisory agreement. Investment funds or accounts advised by KKR owned $50 million of the
Incremental Term Loan as of May 25, 2011. See Note 2 entitled Long-term debt for further details.

9. Toys  Japan
share acquisition

At January 30, 2010, we owned 31,226,284 shares or approximately 91% of Toys  Japan. At a special
shareholders meeting of Toys  Japan on January 19, 2010, the shareholders approved (through various steps) an exchange of the remaining outstanding common stock of Toys  Japan (Toys  Japan Common Stock) for a
new class of stock (New Stock) at an exchange ratio of 1 to 3,289,647. This exchange resulted in all noncontrolling public shareholders receiving a fractional share of New Stock. As Toys  Japan is not permitted to issue fractional
shares, all shareholders entitled to fractional shares of New Stock are only entitled to cash in the amount of ¥587 for each share of Toys  Japan Common Stock held by such shareholder. The acquisition of the fractional shares was approved
by the court on April 15, 2010, resulting in the purchase of approximately 9% of Toys  Japan for cash of approximately $21 million, of which $1 million is being held for payment to the fractional shareholders as of April 30,
2011. Effective as of April 15, 2010, our wholly-owned subsidiaries, Toys R Us Japan Holdings, Inc. and TRU Japan Holdings 2, LLC, were the sole shareholders of Toys  Japan. Upon acquisition of the additional ownership
interest, the remaining Noncontrolling interest of $30 million was eliminated, and the difference between the purchase price paid and the carrying value of the Noncontrolling interest acquired was recognized as a net increase in Toys R
Us, Inc. stockholders equity, consisting of a $3 million increase in Additional paid-in capital and a $6 million reduction in Accumulated other comprehensive loss.

10. Dispositions

During the thirteen weeks ended April 30, 2011, we sold idle
properties for gross proceeds of $6 million resulting in a gain of $2 million.

11. Stock-based compensation

Commencing in February 2011, participants in the 2005 Management Equity Plan (the MEP) have the right to elect to be bound by the terms and
conditions of Amendment No. 3 to the MEP. This amendment, among other things, reduces the retirement age criteria,



18



---

##### Table of Contents

accelerates vesting of all options upon death, disability or retirement, makes all participants eligible for put rights upon death, disability or retirement and makes the non-competition period
apply in the case of resignation for any reason and applies the non-competition period for the greater of one year and any severance period for termination without cause.

The Company accounted for the modification to the MEP in accordance with ASC Topic 718, Compensation  Stock Compensation. Generally, options with put rights upon death, disability or
retirement are classified as equity awards until such puttable conditions become probable (i.e. upon reaching retirement eligibility). For awards that were required to be liability classified as a result of the amendment, we recorded an incremental
expense of approximately $2 million during the first quarter of fiscal 2011. Management has concluded that the modification did not have a material impact to compensation costs.

12. Recent accounting pronouncements

In May 2011, the Financial Accounting
Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and
IFRSs. The amendments in this ASU generally represent clarification of Topic 820, but also include instances where a particular principle or requirement for measuring fair value or disclosing information about fair value measurements has
changed. This update results in common principles and requirements for measuring fair value and for disclosing information about fair value measurements in accordance with GAAP and International Financial Reporting Standards (IFRS). The
amendments are effective for interim and annual periods beginning after December 15, 2011 and are to be applied prospectively. Early application is not permitted. We do not expect the adoption of ASU 2011-04 will have a material impact on our
Condensed Consolidated Financial Statements.



19



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

As used herein, the Company, we, us, or our means Toys R Us, Inc. and its subsidiaries,
except as expressly indicated or unless the context otherwise requires. The following Managements Discussion and Analysis of Financial Condition and Results of Operations (MD&A) is intended to help facilitate an understanding
of our financial condition and our historical results of operations for the periods presented. This MD&A should be read in conjunction with our Annual Report on Form 10-K for the fiscal year ended January 29, 2011 and the Condensed
Consolidated Financial Statements and the accompanying notes thereto, and contains forward-looking statements that involve risks and uncertainties. See Forward-Looking Statements below.

Our Business

We generate sales,
earnings and cash flows by retailing merchandise in our core toy, entertainment, juvenile, learning and seasonal product categories worldwide. Our reportable segments are Toys R Us  Domestic (Domestic), which provides
toy and juvenile product offerings in 49 states and Puerto Rico, and Toys R Us  International (International), which operates or licenses stores in 33 foreign countries and jurisdictions. As of April 30, 2011,
there were 1,396 operated and 223 licensed R Us branded retail stores worldwide. In addition, as of April 30, 2011, we operated 95 Toys R Us Express stores (Express stores), including 24 Express stores with a
cumulative lease term of at least two years which have been included in the Domestic store count. Domestic and International segments also include their respective Internet operations.

On March 11, 2011, an earthquake hit the Northeast coast of Japan, causing significant damage to the surrounding region. The Companys organization and assets in Japan were not materially
damaged by the earthquake and resulting tsunami and no stores were closed for a significant period of time. However, the implications of these events and the resulting damage to the nations infrastructure, consumer confidence and overall
economy remain unclear.

As of June 10, 2011, all of our Japanese stores are open and operating. During the first quarter of fiscal
2011, we have not experienced a significant change in operating results and do not foresee a significant change in our Toys R UsJapan, Ltd. (ToysJapan) business throughout the remainder of fiscal 2011 as a result
of the earthquake and resulting tsunami. We determined that the ToysJapan reporting unit did not incur a triggering event for interim goodwill impairment testing as of the end of the first quarter of fiscal 2011.

Financial Performance

As discussed in
more detail in this MD&A, the following financial data presents an overview of our financial performance for the thirteen weeks ended April 30, 2011 compared to the thirteen weeks ended May 1, 2010:



|                                                                          |  |                        |       |  |            |   |       | 
|------------------------------------------------------------------------- |  | ---------------------- | ----- |  | ---------- | - | ----- | 
|                                                                          |  | 13 Weeks Ended         |      
|($ In millions)                                                           |  | April 30,       
 2011 |       |  | May 1,2010 |  
|Net sales                                                                 |  | $                      | 2,636 |  |            | $ | 2,608 | 
|Gross margin as a percentage of Net sales                                 |  |                        | 37.1% |  |            |   | 36.2% | 
|Selling, general and administrative expenses as a percentage of Net sales |  |                        | 34.0% |  |            |   | 32.9% | 
|Net loss attributable to Toys R Us, Inc.                                |  | $                      | (67)  |  |            | $ | (55)  | 

Net sales for the thirteen weeks
ended April 30, 2011 increased by $28 million compared to the same period last year primarily due to the impact of foreign currency translation which increased Net sales by approximately $70 million. Excluding the impact of foreign currency
translation, the decrease in Net sales for the thirteen weeks ended April 30, 2011 was primarily due to a decrease in comparable store net sales. The decrease in comparable store net sales was primarily driven by a decrease in the number of
transactions, partially offset by an increase in net sales from our Internet operations and locations that were recently converted or relocated to our side-by-side (SBS) and R Superstore (SSBS) store formats.
Additionally offsetting the decrease in Net sales was an increase in net sales from new locations, which includes Express stores.

Gross
margin, as a percentage of Net sales, for the thirteen weeks ended April 30, 2011 was primarily impacted by improvements in sales mix and margin rate improvements in certain categories.

Selling, general and administrative expenses (SG&A), as a percentage of Net sales, for the thirteen weeks ended April 30, 2011 increased compared to the same period last year
primarily as a result of an increase in expenses associated with payroll, rent, advertising and credit card processing fees. Partially offsetting these increases was a decrease in litigation settlement expenses for



20



---

##### Table of Contents

certain legal matters. Foreign currency translation increased SG&A by approximately $24 million for the thirteen weeks ended April 30, 2011.

Net loss attributable to Toys R Us, Inc. for the thirteen weeks ended April 30, 2011 increased primarily as a result of an increase in
SG&A and Depreciation and amortization, partially offset by an increase in Gross margin compared to the same period last year.

Comparable Store Net Sales

In computing
comparable store net sales, we include stores that have been open for at least 56 weeks (1 year and 4 weeks) from their soft opening date. A soft opening is typically two weeks prior to the grand opening. Express stores with a cumulative
lease term of at least two years and that have been open for at least 56 weeks from their soft opening date are also included in our comparable store net sales computation.

Comparable stores include the following:



| |  |  | stores that have been remodeled (including conversions) while remaining open;
| | - |  | -----------------------------------------------------------------------------



| |  |  | stores that have been relocated and/or expanded to new buildings within the same trade area, in which the new store opens at about the same time as the
old store closes;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | stores that have expanded within their current locations; and
| | - |  | -------------------------------------------------------------



| |  |  | sales from our Internet businesses.
| | - |  | -----------------------------------

By measuring the year-over-year sales of merchandise in the stores that have been open for a full comparable 56 weeks or more, we can better gauge how the core store base is performing since it excludes
the impact of store openings and closings.

Various factors affect comparable store net sales, including the number of and timing of stores we
open, close, convert, relocate or expand, the number of transactions, the average transaction amount, the general retail sales environment, current local and global economic conditions, 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, the timing of the release of new merchandise and our promotional events, the success of marketing programs and the
cannibalization of existing store net sales by new stores. Among other things, weather conditions can affect comparable store net sales because inclement weather may discourage travel or require temporary store closures, thereby reducing customer
traffic. These factors have caused our comparable store net sales to fluctuate significantly in the past on a monthly, quarterly, and annual basis and, as a result, we expect that comparable store net sales will continue to fluctuate in the future.

The following table discloses the change in our comparable store net sales for the thirteen weeks ended April 30, 2011 and May 1,
2010:



|              |  |                          |        |  |                       |  |        | 
|------------- |  | ------------------------ | ------ |  | --------------------- |  | ------ | 
|              |  | 13 Weeks Ended           |       
|              |  | April 30, 2011 vs.  2010 |        |  | May 1, 2010 vs.  2009 | 
|Domestic      |  |                          | (2.1)% |  |                       |  | 1.9%   | 
|International |  |                          | (1.9)% |  |                       |  | (1.4)% | 



21



---

##### Table of Contents

Percentage of Net Sales by Product Category



|              |  |                      |       |  |            |  |       | 
|------------- |  | -------------------- | ----- |  | ---------- |  | ----- | 
|              |  | 13 Weeks Ended       |      
|Domestic:     |  | April 30,      
2011 |       |  | May 1,2010 | 
|Core Toy      |  |                      | 10.7% |  |            |  | 10.0% | 
|Entertainment |  |                      | 9.3%  |  |            |  | 10.1% | 
|Juvenile      |  |                      | 50.7% |  |            |  | 51.0% | 
|Learning      |  |                      | 14.6% |  |            |  | 13.4% | 
|Seasonal      |  |                      | 13.2% |  |            |  | 14.4% | 
|Other (1)     |  |                      | 1.5%  |  |            |  | 1.1%  | 
|              |  |                      |       |  |            |  |       | 
|Total         |  |                      | 100%  |  |            |  | 100%  | 
|              |  |                      |       |  |            |  |       | 



|(1) | Consists primarily of shipping and other non-product related revenues.
|--- | ----------------------------------------------------------------------



|               |  |                      |       |  |                  |  |       | 
|-------------- |  | -------------------- | ----- |  | ---------------- |  | ----- | 
|               |  | 13 Weeks Ended       |      
|International: |  | April 30,      
2011 |       |  | May 1,      2010 | 
|Core Toy       |  |                      | 18.0% |  |                  |  | 17.9% | 
|Entertainment  |  |                      | 11.0% |  |                  |  | 11.9% | 
|Juvenile       |  |                      | 28.4% |  |                  |  | 28.5% | 
|Learning       |  |                      | 22.4% |  |                  |  | 21.9% | 
|Seasonal       |  |                      | 19.3% |  |                  |  | 18.9% | 
|Other (1)      |  |                      | 0.9%  |  |                  |  | 0.9%  | 
|               |  |                      |       |  |                  |  |       | 
|Total          |  |                      | 100%  |  |                  |  | 100%  | 
|               |  |                      |       |  |                  |  |       | 



|(1) | Consists primarily of license fees from unaffiliated third parties and other non-product related revenues.
|--- | ----------------------------------------------------------------------------------------------------------

Store Count by Segment



|                             |  |                      |       |  |                  |  |       |        |  |  |    | 
|---------------------------- |  | -------------------- | ----- |  | ---------------- |  | ----- | ------ |  |  | -- | 
|                             |  | April 30,      
2011 |       |  | May 1,      2010 |  |       | Change | 
|Domestic (1)(3)              |  |                      | 873   |  |                  |  | 848   |        |  |  | 25 | 
|International - Operated (2) |  |                      | 523   |  |                  |  | 514   |        |  |  | 9  | 
|International - Licensed     |  |                      | 223   |  |                  |  | 203   |        |  |  | 20 | 
|                             |  |                      |       |  |                  |  |       |        |  |  |    | 
|Total (3)                    |  |                      | 1,619 |  |                  |  | 1,565 |        |  |  | 54 | 
|                             |  |                      |       |  |                  |  |       |        |  |  |    | 



|(1) | Store count as of April 30, 2011 includes 109 SBS stores, 32 SSBS stores, 14 Babies R Us Express (BRU Express) stores and
65 Juvenile Expansions. Store count as of May 1, 2010 included 64 SBS stores, 26 SSBS stores, 13 BRU Express stores and 64 Juvenile Expansions.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Store count as of April 30, 2011 includes 123 SBS stores and seven BRU Express stores. Store count as of May 1, 2010 included 84 SBS stores
and two BRU Express stores.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Express stores with a cumulative lease term of at least two years are included in our overall store count, while the remaining locations are excluded.
As of April 30, 2011, there were 79 Domestic and 16 International Express stores open, 24 of which have been included in our overall store count within our Domestic segment. As of May 1, 2010, there were 29 Domestic Express stores open and
one International Express store open. None of the Express stores were included in our overall store count as of May 1, 2010.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

Net Loss Attributable to Toys R Us, Inc.



|                           |  |                      |      |  |                  |   |      |        |  |   |      | 
|-------------------------- |  | -------------------- | ---- |  | ---------------- | - | ---- | ------ |  | - | ---- | 
|                           |  | 13 Weeks Ended       |     
|(In millions)              |  | April 30,      
2011 |      |  | May 1,      2010 |   |      | Change | 
|Toys R Us - Consolidated |  | $                    | (67) |  |                  | $ | (55) |        |  | $ | (12) | 

Net loss attributable to Toys
R Us, Inc. increased by $12 million to $67 million for the thirteen weeks ended April 30, 2011, compared to $55 million for the same period last year. The increase in Net loss attributable to Toys R Us, Inc. was
primarily due to an increase in SG&A of $39 million predominantly related to an increase in expenses associated with payroll, rent, advertising and credit card processing fees, partially offset by a decrease in litigation settlement expenses for
certain legal matters. Additionally contributing to the loss was an increase in Depreciation and amortization of $4 million. Partially offsetting these amounts was an increase in Gross margin of $33 million primarily due to improvements in sales mix
and margin rate improvements in certain categories.

Net Sales



|                           |  |                      |       |  |                  |   |       |          |  |   |          |  |  |                         |        |  |                  |  |        |  |  |  |        | 
|-------------------------- |  | -------------------- | ----- |  | ---------------- | - | ----- | -------- |  | - | -------- |  |  | ----------------------- | ------ |  | ---------------- |  | ------ |  |  |  | ------ | 
|                           |  | 13 Weeks Ended       |      
|                           |  |                      |       |  |                  |   |       |          |  |   |          |  |  | Percentage of Net Sales |       
|($ In millions)            |  | April 30,      
2011 |       |  | May 1,      2010 |   |       | $ Change |  |   | % Change |  |  | April 30,      
2011    |        |  | May 1,      2010 | 
|Domestic                   |  | $                    | 1,643 |  |                  | $ | 1,671 |          |  | $ | (28)     |  |  |                         | (1.7)% |  |                  |  | 62.3%  |  |  |  | 64.1%  | 
|International              |  |                      | 993   |  |                  |   | 937   |          |  |   | 56       |  |  |                         | 6.0%   |  |                  |  | 37.7%  |  |  |  | 35.9%  | 
|                           |  |                      |       |  |                  |   |       |          |  |   |          |  |  |                         |        |  |                  |  |        |  |  |  |        | 
|Toys R Us - Consolidated |  | $                    | 2,636 |  |                  | $ | 2,608 |          |  | $ | 28       |  |  |                         | 1.1%   |  |                  |  | 100.0% |  |  |  | 100.0% | 
|                           |  |                      |       |  |                  |   |       |          |  |   |          |  |  |                         |        |  |                  |  |        |  |  |  |        | 

Net sales increased by $28 million or 1.1%, to $2,636 million for the thirteen weeks ended April 30, 2011, compared to
$2,608 million for the same period last year. Net sales for the thirteen weeks ended April 30, 2011 included the impact of foreign currency translation which increased Net sales by approximately $70 million.

Excluding the impact of foreign currency translation, the decrease in Net sales for the thirteen weeks ended April 30, 2011 was primarily due to a
decrease in comparable store net sales. The decrease in comparable store net sales was primarily driven by a decrease in the number of transactions, partially offset by an increase in net sales from our Internet operations and locations that were
recently converted or relocated to our SBS and SSBS store formats. Additionally offsetting the decrease in Net sales was an increase in net sales from new locations, which includes Express stores.

Domestic

Net sales for the Domestic
segment decreased by $28 million or 1.7%, to $1,643 million for the thirteen weeks ended April 30, 2011, compared to $1,671 million for the same period last year. The decrease in Net sales was primarily a result of a decrease in comparable
store net sales of 2.1%, partially offset by an increase in net sales from new locations.

The decrease in comparable store net sales resulted
primarily from decreases in our seasonal and juvenile categories. The decrease in our seasonal category was primarily due to decreased sales of outdoor products as a result of cooler weather. The decrease in our juvenile category was primarily due
to decreased sales of commodities. Partially offsetting these decreases was an increase in our learning and core toy categories. The increase in our learning category was primarily due to increased sales of construction toys and electronic
educational products. The increase in our core toy category was primarily due to increased sales of action figures and dolls.

International

Net sales for the
International segment increased by $56 million or 6.0%, to $993 million for the thirteen weeks ended April 30, 2011, compared to $937 million for the same period last year. Excluding a $70 million increase in Net sales due to foreign currency
translation, International Net sales decreased primarily as a result of a decrease in comparable store net sales of 1.9%. Partially offsetting the decrease was an increase in net sales from new locations.

The decrease in comparable store net sales resulted primarily from decreases in our entertainment and juvenile categories. The decrease in our
entertainment category was driven by fewer releases of new video game software and accessories. The decrease in our



23



---

##### Table of Contents

juvenile category was primarily due to a decline in sales of wooden furniture and baby gear. Partially offsetting these decreases was an increase in our core toy category primarily as a result of
strong sales of action figures.

Cost of Sales and Gross Margin

We record the costs associated with operating our distribution networks as a part of SG&A, including those costs that primarily relate to transporting merchandise from distribution centers to stores.
Therefore, our consolidated Gross margin may not be comparable to the gross margins of other retailers that include similar costs in their cost of sales.

The following are reflected in Cost of sales:



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



| |  |  | freight in;
| | - |  | -----------



| |  |  | provision for excess and obsolete inventory;
| | - |  | --------------------------------------------



| |  |  | shipping costs to consumers;
| | - |  | ----------------------------



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



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



|                           |  |                      |     |  |                  |   |     |          |  |   |                         |  |  |                  |       |  |        |  |       |  |  |  |      | 
|-------------------------- |  | -------------------- | --- |  | ---------------- | - | --- | -------- |  | - | ----------------------- |  |  | ---------------- | ----- |  | ------ |  | ----- |  |  |  | ---- | 
|                           |  | 13 Weeks Ended       |    
|                           |  |                      |     |  |                  |   |     |          |  |   | Percentage of Net Sales | 
|($ In millions)            |  | April 30,      
2011 |     |  | May 1,      2010 |   |     | $ Change |  |   | April 30,      
2011    |  |  | May 1,      2010 |       |  | Change | 
|Domestic                   |  | $                    | 600 |  |                  | $ | 600 |          |  | $ | -                       |  |  |                  | 36.5% |  |        |  | 35.9% |  |  |  | 0.6% | 
|International              |  |                      | 378 |  |                  |   | 345 |          |  |   | 33                      |  |  |                  | 38.1% |  |        |  | 36.8% |  |  |  | 1.3% | 
|                           |  |                      |     |  |                  |   |     |          |  |   |                         |  |  |                  |       |  |        |  |       |  |  |  |      | 
|Toys R Us - Consolidated |  | $                    | 978 |  |                  | $ | 945 |          |  | $ | 33                      |  |  |                  | 37.1% |  |        |  | 36.2% |  |  |  | 0.9% | 
|                           |  |                      |     |  |                  |   |     |          |  |   |                         |  |  |                  |       |  |        |  |       |  |  |  |      | 

Gross margin increased by $33 million to $978 million for the thirteen weeks ended April 30, 2011, compared to $945
million for the same period last year. Foreign currency translation accounted for approximately $26 million of the increase in Gross margin. Gross margin, as a percentage of Net sales, increased by 0.9 percentage points for the thirteen weeks ended
April 30, 2011 compared to the same period last year. Gross margin, as a percentage of Net sales, was primarily impacted by improvements in sales mix and margin rate improvements in certain categories.

Domestic

Gross margin for the thirteen
weeks ended April 30, 2011 was $600 million, consistent with the same period last year. Gross margin, as a percentage of Net sales, for the thirteen weeks ended April 30, 2011 increased by 0.6 percentage points compared to the same period
last year.

The increase in Gross margin, as a percentage of Net sales, resulted primarily from improvements in margin rates within the
juvenile category and sales mix away from lower margin products, predominantly in the entertainment category.

International

Gross margin increased by $33 million to $378 million for the thirteen weeks ended April 30, 2011, compared to $345 million for the
same period last year. Foreign currency translation accounted for approximately $26 million of the increase in Gross margin. Gross margin, as a percentage of Net sales, for the thirteen weeks ended April 30, 2011 increased by 1.3 percentage
points compared to the same period last year.

The increase in Gross margin, as a percentage of Net sales, resulted primarily from
improvements in sales mix towards sales of higher margin learning and seasonal products.

Selling, General and Administrative Expenses

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



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



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



24



---

##### Table of Contents

| |  |  | advertising and promotional expenses;
| | - |  | -------------------------------------



| |  |  | costs associated with operating our distribution network, including costs related to transporting merchandise from distribution centers to stores;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | restructuring charges; and
| | - |  | --------------------------



| |  |  | other corporate-related expenses.
| | - |  | ---------------------------------



|                           |  |                       |  |                    |  |                       |  |                         |  |                    |  |       
|-------------------------- |  | --------------------- |  | ------------------ |  | --------------------- |  | ----------------------- |  | ------------------ |  | ------
|                           |  | 13 Weeks Ended       
|                           |  |                       |  |                    |  |                       |  | Percentage of Net Sales
|($ In millions)            |  | April 30,        2011 |  | May 1,        2010 |  | $ Change              |  | April 30,        2011   |  | May 1,        2010 |  | Change
|Toys R Us - Consolidated |  | $            897      |  | $            858   |  | $                  39 |  | 34.0%                   |  | 32.9%              |  | 1.1%  

SG&A increased by $39 million to
$897 million for the thirteen weeks ended April 30, 2011, compared to $858 million for the same period last year. Foreign currency translation accounted for approximately $24 million of the increase in SG&A. As a percentage of Net sales,
SG&A increased by 1.1 percentage points.

Excluding the impact of foreign currency translation, the increase in SG&A was primarily due
to an increase in payroll expenses of $13 million primarily related to additional store support and corporate employees as well as other compensation expenses. Additionally, rent expense increased by $5 million associated with new locations,
advertising and promotional expenses increased by $5 million and we incurred an additional $4 million of expenses associated with credit card processing fees primarily due to an increase in rates from the banks. These increases were partially offset
by a decrease in litigation settlement expenses for certain legal matters of approximately $17 million recorded in the first quarter of fiscal 2010.

Depreciation and Amortization



|                           |  |                         |  |                         |  |                       
|-------------------------- |  | ----------------------- |  | ----------------------- |  | ----------------------
|                           |  | 13 Weeks Ended         
|(In millions)              |  | April 30,        2011   |  | May 1,        2010      |  | Change                
|Toys R Us - Consolidated |  | $                    98 |  | $                    94 |  | $                    4

Depreciation and amortization increased by $4 million to $98 million for the thirteen weeks ended April 30, 2011, compared to $94 million for the
same period last year. The increase was primarily due to the addition of new and relocated locations to our SBS and SSBS formats as well as improvements and enhancements in our information technology systems. Additionally, foreign currency
translation increased depreciation and amortization by approximately $2 million.

Other Income, Net

Other income, net includes the following:



| |  |  | gift card breakage income;
| | - |  | --------------------------



| |  |  | credit card program income;
| | - |  | ---------------------------



| |  |  | net gains on sales of properties;
| | - |  | ---------------------------------



| |  |  | impairment on long-lived assets;
| | - |  | --------------------------------



| |  |  | foreign exchange gains and losses; and
| | - |  | --------------------------------------



| |  |  | other operating income and expenses.
| | - |  | ------------------------------------



|                           |  |                       |  |                    |  |                 
|-------------------------- |  | --------------------- |  | ------------------ |  | ----------------
|                           |  | 13 Weeks Ended       
|(In millions)              |  | April 30,        2011 |  | May 1,        2010 |  | Change          
|Toys R Us - Consolidated |  | $            10       |  | $            12    |  | $            (2)



25



---

##### Table of Contents

Other income, net decreased by $2 million to $10 million for the thirteen weeks ended April 30, 2011,
compared to $12 million for the same period last year. The decrease was primarily due to a decrease of $3 million in credit card program income.

Interest Expense



|                           |  |                       |  |                      |  |                       
|-------------------------- |  | --------------------- |  | -------------------- |  | ----------------------
|                           |  | 13 Weeks Ended       
|(In millions)              |  | April 30,        2011 |  | May 1,        2010   |  | Change                
|Toys R Us - Consolidated |  | $                128  |  | $                125 |  | $                    3

Interest expense increased by $3 million to $128 million for the thirteen weeks ended April 30, 2011, compared to $125 million for the same period
last year. The increase was primarily due to $10 million in charges related to our derivative instruments, which was primarily driven by the change in fair value of instruments that do not qualify for hedge accounting. These charges were
partially offset by a decrease of $6 million related to lower effective interest rates primarily due to expiration of certain interest rate swaps in fiscal 2010.

Interest Income



|                           |  |                       |  |                        |  |                            
|-------------------------- |  | --------------------- |  | ---------------------- |  | ---------------------------
|                           |  | 13 Weeks Ended       
|(In millions)              |  | April 30,        2011 |  | May 1,        2010     |  | Change                     
|Toys R Us - Consolidated |  | $                2    |  | $                    1 |  | $                        
1

Interest income for the thirteen weeks ended April 30, 2011 increased by $1 million compared to the same period last year.

Income Tax Benefit

The
following table summarizes our income tax benefit and effective tax rates for the thirteen weeks ended April 30, 2011 and May 1, 2010:



|                         |  |                       |  |                   
|------------------------ |  | --------------------- |  | ------------------
|                         |  | 13 Weeks Ended       
|($ In millions)          |  | April 30,        2011 |  | May 1,        2010
|Loss before income taxes |  | $            (133)    |  | $            (119)
|Income tax benefit       |  | 66                    |  | 63                
|Effective tax rate       |  | (49.6)%               |  | (52.9)%           

The effective tax rates for the
thirteen weeks ended April 30, 2011 and May 1, 2010 were based on our forecasted annualized effective tax rates, adjusted for discrete items that occurred within the periods presented. Our forecasted annualized effective tax rate is 47.3%
for the thirteen weeks ended April 30, 2011 compared to 44.6% for the same period last year. The difference between our forecasted annualized effective tax rates was primarily due to the increase in taxable permanent adjustments and a change in
the mix of earnings between jurisdictions.

For the thirteen weeks ended April 30, 2011, our effective tax rate was impacted by a tax
benefit of $2 million related to changes to our liability for uncertain tax positions. For the thirteen weeks ended May 1, 2010, our effective tax rate was impacted by tax benefits of $4 million related to state income taxes, $3 million related
to adjustments to deferred taxes, $2 million related to adjustments to current taxes payable and $2 million related to changes to our liability for uncertain tax positions. These tax benefits were partially offset by a tax expense of $2 million
related to an increase in our valuation allowance.

Our expectation of our full year effective tax rate for fiscal 2011 (which includes our
forecasted annualized effective tax rate, adjusted for full year discrete items) has not materially changed from our initial expectation disclosed in our Annual Report on Form 10-K for the fiscal year ended January 29, 2011.



26



---

##### Table of Contents

Liquidity and Capital Resources

Overview

As of April 30, 2011, we were in compliance with all of our covenants
related to our outstanding debt. At April 30, 2011, under our $1.85 billion secured revolving credit facility (ABL Facility), we had no outstanding borrowings, a total of $80 million of outstanding letters of credit and excess
availability of $1,136 million. This amount is also subject to the minimum excess availability covenant, which was $125 million at April 30, 2011, with remaining availability of $1,011 million in excess of the covenant.

Toys-Japan currently has a credit agreement with a syndicate of financial institutions, which includes two unsecured loan commitment lines of credit
(Tranche 1 and Tranche 2). Under the agreement, Tranche 1 is available in amounts of up to ¥14.9 billion ($184 million at April 30, 2011), and expires on June 30, 2013. At April 30, 2011, we had no
outstanding borrowings under Tranche 1, with $184 million of remaining availability.

On March 18, 2011, Toys-Japan entered into an
agreement with a syndicate of financial institutions to refinance Tranche 2. As a result, Tranche 2 is now available in amounts of up to ¥10.0 billion ($123 million at April 30, 2011), expiring on June 29, 2012. At April 30, 2011,
we had outstanding long-term borrowings of $100 million under Tranche 2, with $23 million of remaining availability.

On March 8, 2011,
certain of our foreign subsidiaries amended and restated the credit agreement for our European and Australian asset-based revolving credit facility (European ABL) in order to extend the maturity date of the facility and amend certain
other provisions. The European ABL facility as amended provides for a five-year £128 million asset-based senior secured revolving credit facility which will expire on March 8, 2016. Additionally, on April 29, 2011, we partially
exercised the accordion feature which increased availability to include additional lender commitments. This increased the size of the facility from £128 million to £138 million ($231 million at April 30, 2011). At
April 30, 2011, we had no outstanding borrowings and $143 million of availability under the European ABL.

We are dependent on the
borrowings provided by the lenders to support our working capital needs and capital expenditures. Currently we have funds available to finance our operations under our European ABL through March 2016, our ABL Facility through August 2015, and our
Toys-Japan unsecured credit lines with a Tranche maturing June 2012 and a Tranche maturing June 2013. If our cash flow and capital resources do not provide the necessary liquidity, it could have a significant negative effect on our results of
operations.

In general, our primary uses of cash are providing for working capital purposes, which principally represent the purchase of
inventory, servicing debt, remodeling existing stores (including conversions), financing construction of new stores, and paying expenses, such as payroll costs, to operate our stores. Our working capital needs follow a seasonal pattern, peaking in
the third quarter of the year when inventory is purchased for the fourth quarter holiday selling season. Our largest source of operating cash flows is cash collections from our customers. We have been able to meet our cash needs principally by using
cash on hand, cash flows from operations and borrowings under our revolving credit facilities and credit lines.

Although we believe that cash
generated from operations, along with our existing cash, revolving credit facilities and credit lines will be sufficient to fund our expected cash flow requirements and planned capital expenditures for at least the next 12 months, any world-wide
financial market disruption could have a negative impact on our available resources in the future. We believe that we have the ability to repay or refinance our current outstanding borrowings maturing within the next 12 months.

Capital Expenditures

A component of our
long-term strategy is our capital expenditure program. Our capital expenditures are primarily for financing construction of new stores, remodeling existing stores (including conversions), as well as improving and enhancing our information technology
systems and are funded primarily through cash provided by operating activities, as well as available cash. For fiscal 2011, we plan to increase our capital spending with a continued emphasis on our toy and juvenile integration strategy.



27



---

##### Table of Contents

The following table discloses our capital expenditures for the thirteen weeks ended April 30, 2011 and
May 1, 2010:



|                                 |  |                     |                   |  |                  |  |                | 
|-------------------------------- |  | ------------------- | ----------------- |  | ---------------- |  | -------------- | 
|                                 |  | 13 Weeks Ended      |                  
|(In millions)                    |  | April 30,      2011 |                   |  | May 1,      2010 | 
|New stores (1)                   |  |                     | $              19 |  |                  |  | $            2 | 
|Conversion projects (2)          |  |                     | 12                |  |                  |  | 16             | 
|Information technology           |  |                     | 12                |  |                  |  | 10             | 
|Distribution centers             |  |                     | 12                |  |                  |  | 5              | 
|Other store-related projects (3) |  |                     | 3                 |  |                  |  | 7              | 
|                                 |  |                     |                   |  |                  |  |                | 
|Total capital expenditures       |  |                     | $              58 |  |                  |  | $          40  | 
|                                 |  |                     |                   |  |                  |  |                | 



|(1) | Primarily includes SSBS and SBS relocations as well as single format stores (including Express stores).
|--- | -------------------------------------------------------------------------------------------------------

|(2) | Primarily includes SBS conversions as well as other remodels pursuant to our juvenile integration strategy.
|--- | -----------------------------------------------------------------------------------------------------------

|(3) | Includes other store-related projects (other than conversion projects) such as store updates.
|--- | ---------------------------------------------------------------------------------------------

Cash Flows



|                                                             |  |                     |                    |  |                  |  |                  |          |  |  |                 | 
|------------------------------------------------------------ |  | ------------------- | ------------------ |  | ---------------- |  | ---------------- | -------- |  |  | --------------- | 
|                                                             |  | 13 Weeks Ended      |                   
|(In millions)                                                |  | April 30,      2011 |                    |  | May 1,      2010 |  |                  | $ Change | 
|Net cash used in operating activities                        |  |                     | $            (564) |  |                  |  | $          (723) |          |  |  | $          159  | 
|Net cash used in investing activities                        |  |                     | (51)               |  |                  |  | (29)             |          |  |  | (22)            | 
|Net cash provided by financing activities                    |  |                     | 74                 |  |                  |  | 158              |          |  |  | (84)            | 
|Effect of exchange rate changes on cash and cash equivalents |  |                     | 24                 |  |                  |  | (13)             |          |  |  | 37              | 
|                                                             |  |                     |                    |  |                  |  |                  |          |  |  |                 | 
|Net decrease during period in cash and cash equivalents      |  |                     | $            (517) |  |                  |  | $          (607) |          |  |  | $            90 | 
|                                                             |  |                     |                    |  |                  |  |                  |          |  |  |                 | 

Cash Flows Used In Operating Activities

During the thirteen weeks ended April 30, 2011, net cash used in operating activities was $564 million compared to $723 million for the thirteen weeks ended May 1, 2010. The decrease in net cash
used in operating activities was primarily the result of a decrease in purchases of merchandise inventories related to the early replenishment of inventory in fiscal 2010 for fiscal 2011 at our existing locations as well as new stores and a decrease
in payments on accounts payable due to the timing of vendor payments. These decreases were partially offset by a cash settlement payment made in the current year as a result of a litigation settlement.

Cash Flows Used In Investing Activities

During the thirteen weeks ended April 30, 2011, net cash used in investing activities was $51 million compared to $29 million for the thirteen weeks
ended May 1, 2010. The increase in net cash used in investing activities was primarily due to an increase in capital expenditures of $18 million.

Cash Flows Provided by Financing Activities

During the thirteen weeks ended April 30,
2011, net cash provided by financing activities was $74 million compared to $158 million for the thirteen weeks ended May 1, 2010. The decrease in net cash provided by financing activities was primarily due to a $91 million increase in net debt
repayments, partially offset by $10 million paid for the purchase of additional shares of Toys-Japan in the prior year period.

Debt

Refer to Note 2 to the Condensed Consolidated Financial Statements entitled Long-term debt for further details regarding our
debt and any of the transactions described below.

During the thirteen weeks ended April 30, 2011, we made the following significant
changes to our debt structure:

On February 28, 2011, Toys-Japan entered into a bank loan with a financial institution totaling ¥1.0
billion ($12 million at April 30, 2011). The loan will mature on February 25, 2016 and bears an interest rate of 1.85% per annum.



28



---

##### Table of Contents

On March 8, 2011, certain of our foreign subsidiaries amended and restated the credit agreement for
the European and Australian asset-based revolving credit facility (European ABL) in order to extend the maturity date of the facility and amend certain other provisions. The European ABL facility as amended provides for a five-year
£128 million asset-based senior secured revolving credit facility which will expire on March 8, 2016. Additionally, on April 29, 2011, we partially exercised the accordion feature which increased availability to include
additional lender commitments. This increased the size of the facility from £128 million to £138 million ($231 million at April 30, 2011). Loans under the European ABL bear interest at a rate of London Interbank Offered
Rate (LIBOR)/the Euro Interbank Offered Rate (EURIBOR) plus a margin of 2.50% through the second quarter of fiscal 2011 and thereafter 2.25%, 2.50% or 2.75% depending on historical excess availability.

On March 18, 2011, Toys-Japan entered into an agreement with a syndicate of financial institutions to refinance Tranche 2. As a result, Tranche 2 is
now available in amounts of up to ¥10.0 billion ($123 million at April 30, 2011), expiring on June 29, 2012, and bears an interest rate of Tokyo Interbank Offered Rate plus 0.80% per annum.

Subsequent Events

On May 25, 2011,
Toys-Delaware and certain of its subsidiaries entered into an Incremental Joinder Agreement (the Joinder Agreement) to the amended and restated Toys-Delaware secured term loan agreement (Secured Term Loan). The Joinder
Agreement added a new tranche of term loans in an aggregate principal amount of $400 million (Incremental Term Loan), which increased the size of the Secured Term Loan to an aggregate principal amount of $1.1 billion. The Incremental
Term Loan was issued at a discount of $4 million which resulted in gross proceeds of $396 million. The gross proceeds were used to pay transaction fees of approximately $7 million, including fees payable to the Sponsors pursuant to their advisory
agreement, which will be deferred and expensed over the life of the instrument. The net proceeds from the Incremental Term Loan along with borrowings from our ABL Facility will be used to provide funds to redeem the 7.625% notes due fiscal 2011 (the
2011 Notes), including accrued interest, premiums and expenses, on or about June 24, 2011.

On May 26, 2011, the Company
provided notice to the holders of the 2011 Notes that it would redeem all such notes on or about June 24, 2011. The Company estimates that the redemption price will be approximately $1,007.47 per $1,000 principal amount of the 2011 Notes
redeemed and that the total redemption price, including interest and premiums, will be approximately $519 million. The redemption price will be finalized prior to the redemption date to reflect the applicable treasury rate in accordance with the
indenture governing the 2011 Notes.

In accordance with the indenture governing Toys R Us Property Company I, LLCs (TRU
Propco I) 10.75% senior notes (the Notes), TRU Propco I commenced a tender offer on May 13, 2011 to purchase up to an aggregate principal amount of approximately $25 million of the Notes for cash. The tender offer will expire
on June 13, 2011. To the extent that the tender offer is not accepted by holders, TRU Propco I will use such funds as permitted by the indenture governing the Notes, including dividends to us.

We and our subsidiaries, as well as the Sponsors or their affiliates, may from time to time acquire debt or debt securities issued by us or our
subsidiaries in open market transactions, tender offers, privately negotiated transactions or otherwise. Any such transactions, and the amounts involved, will depend on prevailing market conditions, liquidity requirements, contractual restrictions
and other factors. The amounts involved may be material. Refer to Note 8 to our Condensed Consolidated Financial Statements entitled Related party transactions.

Contractual Obligations and Commitments

Our contractual obligations consist mainly of
payments related to Long-term debt and related interest, operating leases related to real estate used in the operation of our business and product purchase obligations. Refer to the CONTRACTUAL OBLIGATIONS section of the
Managements Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the fiscal year ended January 29, 2011 for details on our contractual obligations and commitments.

Subsequent to the end of the first quarter of fiscal 2011, there was a significant change in our contractual obligations and commitments related to
Long-term debt and related interest as a result of the Joinder Agreement entered on May 25, 2011. See Note 2 to the Condensed Consolidated Financial Statements entitled Long-term debt for further details.

Critical Accounting Policies

Our
Condensed Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America. 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 Condensed Consolidated Financial Statements. Refer to the Annual Report on Form 10-K for the fiscal year ended January 29, 2011 for a discussion of critical accounting policies.



29



---

##### Table of Contents

Recently Adopted Accounting Pronouncements

In December 2010, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2010-29, Business Combinations (Topic 805): Disclosure of
Supplementary Pro Forma Information for Business Combinations (ASU 2010-29). The amendments in this ASU specify that if a public entity presents comparative financial statements, the entity should disclose revenue and earnings of
the combined entity as though the business combination(s) that occurred during the current year had occurred as of the beginning of the comparable prior annual reporting period only. The amendments also expand the supplementary pro forma disclosures
to include a description of the nature and amount of material, nonrecurring pro forma adjustments directly attributable to the business combination included in the reported pro forma revenue and earnings. Effective January 30, 2011, the Company
has adopted ASU 2010-29. The adoption of ASU 2010-29 did not have an impact on our Condensed Consolidated Financial Statements.

In December
2010, the FASB issued ASU No. 2010-28, Intangibles  Goodwill and Other (Topic 350): When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts (ASU 2010-28).
For reporting units with zero or negative carrying amounts, this ASU requires that an entity perform Step 2 of the goodwill impairment test if it is more likely than not that a goodwill impairment exists. In determining whether it is more likely
than not that a goodwill impairment exists, an entity should consider whether there are any adverse qualitative factors indicating that an impairment may exist. The qualitative factors are consistent with the existing guidance and examples, which
require that goodwill of a reporting unit be tested for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. Effective
January 30, 2011, the Company has adopted ASU 2010-28. The adoption of ASU 2010-28 did not have an impact on our Condensed Consolidated Financial Statements.

Forward-Looking Statements

This Quarterly Report on Form 10-Q may contain 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, and such disclosure is intended to be covered by the safe harbors
created thereby. These forward looking statements reflect our current views with respect to, among other things, our operations and financial performance. All statements herein or therein 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, project, expect,
believe, intend, foresee, forecast, will, may, outlook or the negative version of these words or other similar words or phrases. These statements discuss, among
other things, our strategy, store openings, integration and remodeling, the development, implementation and integration of our Internet business, future financial or operational performance, projected sales or earnings per share for certain periods,
comparable store net sales from one period to another, cost savings, results of store closings and restructurings, outcome or impact of pending or threatened litigation, domestic or international developments, nature, amount and allocation of future
capital expenditures, growth initiatives, inventory levels, cost of goods, selection and type of merchandise, marketing positions, implementation of safety standards, future financings and other goals and targets and statements of the assumptions
underlying or relating to any such statements.

These statements are subject to risks, uncertainties, and other factors, including, among
others, the seasonality of our business, competition in the retail industry, economic factors and consumer spending patterns, the availability of adequate financing, access to trade credit, changes in consumer preferences, our dependence on key
vendors for our merchandise, political and other developments associated with our international operations, costs of goods that we sell, labor costs, transportation costs, domestic and international events affecting the delivery of toys and other
products to our stores, product safety issues including product recalls, the existence of adverse litigation, changes in laws that impact our business, our substantial level of indebtedness and related debt-service obligations, restrictions imposed
by covenants in our debt agreements and other risks, uncertainties and factors set forth under Item 1A entitled RISK FACTORS of our Annual Report on Form 10-K filed on March 24, 2011, as well as our other reports and documents
filed with the Securities and Exchange Commission. In addition, we typically earn a disproportionate part of our annual operating earnings in the fourth quarter as a result of seasonal buying patterns and these buying patterns are difficult to
forecast with certainty. These factors should not be construed as exhaustive, and should be read in conjunction with the other cautionary statements that are included in this report. 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 unless required by the Securities and
Exchange Commissions rules and regulations. Actual results may differ materially from anticipated results or outcomes discussed in any forward-looking statement.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

There has been no significant change in our exposure to market risk during the thirteen weeks ended April 30, 2011. For a discussion of our exposure to market risk, refer to Item 7A entitled
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK in our Annual Report on Form 10-K for the fiscal year ended January 29, 2011.



30



---

##### Table of Contents

|Item 4. | Controls and Procedures
|------- | -----------------------

Disclosure
Controls and Procedures

Disclosure controls and procedures are the controls and other procedures that are designed to provide reasonable
assurance that information required to be disclosed by the issuer in the reports that it files or submits under the Securities Exchange Act of 1934, as amended (the Exchange Act) is recorded, processed, summarized and reported within the
time periods specified in the Securities and Exchange Commissions rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an
issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuers management, including the principal executive and principal financial officer, or persons performing similar functions, as
appropriate, to allow timely decisions regarding required disclosure. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.

We have evaluated, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer,
the effectiveness of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act as of the end of the period covered by this report.

Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that the Companys disclosure controls and procedures were effective as of the end of the period
covered by this Quarterly Report on Form 10-Q to accomplish their objectives at the reasonable assurance level.

Changes in Internal
Control over Financial Reporting

There were no changes in our internal control over financial reporting during the first quarter of fiscal
2011 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



31



---

##### Table of Contents

PART II  OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

On July 15, 2009,
the United States District Court for the Eastern District of Pennsylvania (the District Court) granted the class plaintiffs motion for class certification in a consumer class action commenced in January 2006, which was consolidated
with an action brought by two Internet retailers that was commenced in December 2005. Both actions allege that Babies R Us agreed with certain baby product manufacturers (collectively, with the Company, the Defendants)
to impose, maintain and/or enforce minimum price agreements in violation of antitrust laws. In addition, in December 2009, a third Internet retailer filed a similar action and another consumer class action was commenced making similar
allegations involving most of the same Defendants. In January 2011, the parties in the consumer class actions referenced above entered into a settlement agreement, which has been preliminarily approved by the District Court. As part of the
settlement, in March 2011, the Company made a payment of approximately $17 million towards the overall settlement. In addition, in January 2011, the plaintiffs, the Company and certain other Defendants in the Internet retailer actions
referenced above entered into a settlement agreement pursuant to which the Company made a payment of approximately $5 million towards the overall settlement. In addition, on or about November 23, 2010, the Company entered into a
Stipulation with the Federal Trade Commission (FTC) ending the FTCs investigation related to the Companys compliance with a 1998 FTC Final Order and settling all claims in full. Pursuant to the settlement, in May 2011,
the Company paid approximately $1 million as a civil penalty.

In addition to the litigation discussed above, we are, and in the future, may be
involved in various other 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, result 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 Condensed Consolidated Financial Statements taken as a whole.



|Item 1A. | Risk Factors
|-------- | ------------

As of the date of this
report, there have been no material changes to the information related to Item 1A entitled RISK FACTORS disclosed in our Annual Report on Form 10-K for the fiscal year ended January 29, 2011.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

On March 28, 2011 and May 1, 2011, employees exercised 4,706 and 8,000 options, respectively, on a net settlement basis, which resulted in the issuance of 4,706 and 8,000 shares of Common Stock
to these employees, pursuant to Section 4(2) of the Securities Act of 1933, as amended.



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

None.



|Item 4. | (Removed and Reserved)
|------- | ----------------------



|Item 5. | Other Information
|------- | -----------------

None.



|Item 6. | Exhibits
|------- | --------

Required exhibits are listed in
the Index to Exhibits and are incorporated herein by reference.



32



---

##### Table of Contents

SIGNATURE

Pursuant to the requirements 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)                                      
|                    |  | 
|Date: June 10, 2011 |  |  |  | /s/    F. Clay Creasey,
Jr.                       
|                    |  |  |  | F. Clay Creasey, Jr.                              
|                    |  |  |  | Executive Vice President  Chief Financial Officer



33



---

##### Table of Contents

INDEX TO EXHIBITS



|            |  |                                                                                                                                                                                                                                                                                                                 
|----------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                     
|            | 
|3.1         |  | Amended and Restated Certificate of Incorporation of the Registrant filed with the Secretary of State of the State of Delaware on June 10, 2008 (filed as Exhibit 3.2 to the
Registrants Quarterly Report on Form 10-Q, filed on June 10, 2008 and incorporated herein by reference).                          
|            | 
|3.2         |  | Amended and Restated By-Laws of the Registrant, dated June 10, 2008 (filed as Exhibit 3.3 to the Registrants Quarterly Report on Form 10-Q, filed on June 10, 2008
and incorporated herein by reference).                                                                                                      
|            | 
|10.1        |  | Incremental Joinder Agreement, dated as of May 25, 2011, to the Amended and Restated Credit Agreement dated as of August 24, 2010 by and between, among others, Toys R
Us-Delaware, Inc., as the borrower, Bank of America, N.A., as administrative agent, and the other agents and the lenders party thereto.
|            | 
|31.1        |  | Certification of Chief Executive Officer pursuant to Rule 13a  14(a) and Rule 15d  14(a) of the Securities 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 Exchange Act of 1934, as adopted pursuant to Section 302 of
the Sarbanes-Oxley Act of 2002.                                                                                                        
|            | 
|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.                                                                                                                                                              



34