TOYS R US INC
10-K, 1995-04-25
HOBBY, TOY & GAME SHOPS
Previous: ILLINOIS CENTRAL RAILROAD CO, 424B2, 1995-04-25
Next: IDS CERTIFICATE CO /MN/, POS AMI, 1995-04-25



<PAGE>
                             UNITED STATES

                   SECURITIES AND EXCHANGE COMMISSION

                        Washington D.C.  20549

                               FORM 10-K


[X]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934

       For the Fiscal Year Ended January 28, 1995

[ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934

For the transition period from __________________ to ____________________

Commission file number 1-1117


                           TOYS "R" US, INC.
    (Exact name of registrant as specified in its charter)


         Delaware                                   13-5159250
(State or other jurisdiction of                    (I.R.S.Employer
 incorporation or organization)                   Identification No.)

461 From Road, Paramus, New Jersey                               07652
(Address of principal executive offices)                       (Zip Code)

Registrant's telephone number, including area code     (201) 262-7800
Securities registered pursuant to Section 12(b) of the Act:

                                                   Name of each exchange
      Title of each class                           on which registered

Common Stock, par value $.10                       New York Stock Exchange

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

                                 None
                            (Title of Class)

      Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.

  Yes  [X]          No [  ]

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

   [  ]

<PAGE>


      As of April 10, 1995, the aggregate market value of voting stock held
by non-affiliates of the registrant was $7,138,801,000 1.

      As of April 10, 1995, 277,234,993 shares of the registrant's sole class
of common stock were outstanding.


                DOCUMENTS INCORPORATED BY REFERENCE:



     The following documents, or portions thereof, have been incorporated
herein by reference: (i) portions of the registrant's Annual Report to
Stockholders for the fiscal year ended January 28, 1995 (the "Annual Report")
are incorporated by reference into Parts I and II hereof; and (ii) portions of
the registrant's definitive proxy statement for the 1995 Annual Meeting of
Stockholders (the "Proxy Statement") are incorporated by reference into
Part III hereof.






- - --------------------
     1 Included in this amount is voting stock having an aggregate market
value of approximately $409,500,000 (representing 5.7% of the outstanding
voting stock) which is owned by one stockholder.


                                      2
<PAGE>


                                   PART I

Item 1.  Business

      Toys "R" Us, Inc. and its subsidiaries are principally engaged
in the operation of 1,123 children's specialty retail stores
consisting of 618 U.S. and 299 international toy stores under the
name "Toys 'R' Us" and 206 children's clothing stores under the name
"Kids 'R' Us", as of April 10, 1995.

Corporate Developments

      On January 24, 1995, Petrie Stores Corporation, a New York
corporation ("Petrie"), exchanged 39.9 million shares of the
Company's common stock and $165 million in cash for 42.1 million
shares of the Company's common stock issued from its treasury.  The
exchange was effectuated pursuant to an agreement entered into in
April 1994 with Petrie, the then holder of approximately 14% of the
Company's outstanding common stock.  Following the exchange, Petrie
distributed 26.2 million of the 42.1 million shares of the Company's
common stock to Petrie shareholders.  As of April 10, 1995, Petrie
held 5.7% of the Company's outstanding common stock.

Toys "R" Us - United States

      The Company believes that Toys "R" Us is the largest operation
of its type in the country in terms of sales and earnings.  The
overall merchandising philosophy of Toys "R" Us is the development of
strong consumer recognition and acceptance of its name by the use of
mass media advertising that promotes its broad selection and everyday
low prices.  Toys "R" Us operates in 47 states and Puerto Rico and




- - ----------------
     2 When used in this report the term "Company" refers to Toys "R"
Us, Inc. and its subsidiaries, the term "Toys "R" Us" refers only to
the Toys "R" Us U.S.A. toy specialty retail chain and the term
"registrant" refers only to Toys "R" Us, Inc., a Delaware Corporation.

                                      3
<PAGE>

sells children's and adult toys, games, bicycles and other wheel
goods, sporting goods, electronic and video games, small pools,
books, infant's and juvenile furniture and similar items.  In 1995,
the Company plans to add educational and entertainment software for
children in all of its Toys "R" Us stores.

      Most of the Toys "R" Us stores conform to a prototype design
consisting of approximately 46,000 square feet, with 30,000 square
foot stores being opened in smaller markets, and are generally
freestanding units or located in strip centers.  As an integral part
of its long-range growth plans, Toys "R" Us has been increasing its
total toy store square footage by approximately 40 new toy stores
each year.  At April 10, 1995, Toys "R" Us utilized 17 warehouse/
distribution centers and a large fleet of tractors and trailers,
which it owns and maintains, to service its 618 stores.  Toys "R" Us
believes that the flexibility afforded by its warehouse/distribution
system and by ownership of its own fleet of trucks provides maximum
efficiency and capacity, particularly in light of the seasonality of
its business.

      Toys "R" Us employs a computerized inventory system which
allows management to constantly monitor the current activity and
inventory in each region and in each store, and permits management
to allocate the proper amount of merchandise to each store and to keep
the stores adequately stocked at all times.

      The regional locations of Toys "R" Us stores and warehouse/
distribution centers are listed in Item 2.

      Toys "R" Us utilizes demographic information in determining
which markets to enter.  During the fiscal year ended January 28,
1995, the Company opened 37 new Toys "R" Us stores.


                                      4
<PAGE>

      Plans for the fiscal year ending February 3, 1996 call for
about 40 new Toys "R" Us stores.

Toys "R" Us - International

      During the fiscal year ended January 28, 1995, Toys "R" Us -
International continued its expansion by opening 59 stores, with its
first stores in the following countries: Denmark (one store),
Luxembourg (one store), and Sweden (three stores) and additional new
toy stores in: Australia (ten stores), Austria (two stores), Belgium
(one store), Canada (six stores), France (four stores), Germany (nine
stores), Japan (eight stores), Malaysia (one store), the Netherlands
(three stores), Portugal (one store), Spain (three stores) and the
United Kingdom (four stores).  All international countries are
serviced by executive and buying offices and warehouse/distribution
centers (see Item 2-Properties).  There were a total of 11
international warehouse/distribution centers in operation at April
10, 1995.

      The Toys "R" Us-International stores generally conform to
prototypical designs similar to those used in the United States.
Toys "R" Us - International utilizes demographic information in
determining which markets to enter and employs computerized inventory
systems similar to those utilized by Toys "R" Us.

      In 1993, the Company initiated a franchising division to
provide for the opening of stores in additional parts of the world.
Franchise agreements have been signed in Israel, Saudi Arabia and the
United Arab Emirates and in 1994, the first franchised store opened
in the United Arab Emirates.  The Company expects to accelerate its
franchising program by entering into agreements in additional
countries in 1995, with plans to open stores in 1996.


                                      5
<PAGE>


      The Company also operates, through 50%-owned joint ventures,
four stores in Hong Kong and four stores in Taiwan. One new store was
opened in Taiwan in 1994.

      In 1995, the Company plans to open approximately 50 new
international toy stores, including additional franchised stores.

     Financial information relating to foreign and domestic
operations is hereby incorporated by reference to page 14 of the
Company's Annual Report.

Kids "R" Us

      In 1994, the Company continued its development of the Kids "R"
Us children's clothing store division which was inaugurated in 1983.
These stores feature brand name and private label first quality
children's clothing.  Six additional stores were opened during 1994.
As part of a plan to improve profitability, the Company closed
nineteen stores in 1994 (in addition to four stores closed in 1993),
including all stores in Puerto Rico and Arizona.  In 1995, the
Company plans to open about 10 stores.  All stores are serviced from
three existing distribution centers and a fleet of tractors and
trailers, which Kids "R" Us owns and maintains.  Kids "R" Us utilizes
demographic information in determining which markets to enter.

Competition

      Retailing remains an intensely competitive industry and all of
the merchandise sold by the Company is available, in the markets in
which the Company operates, from various retailers at competitive
prices.


                                      6
<PAGE>

Employees

      The Company employed approximately 58,000 associates at the end
of the fiscal year.  During the 1994 Holiday season, the number of
associates increased to approximately 111,000.

Seasonality and Working Capital

      The Company's business is highly seasonal, with most of its
earnings occurring in the fourth quarter.  See the quarterly
financial data contained in the Company's Annual Report, which
section is incorporated herein by reference to page 14 of the
Company's Annual Report.  For a discussion of the Company's working
capital requirements, see "Management's Discussion - Results of
Operations and Financial Condition - Liquidity and Capital Resources"
included in the Company's Annual Report, which section is incorporated
herein by reference to page 6 of the Company's Annual Report.

Incorporation

      The registrant was incorporated in Delaware in 1928.


                                      7
<PAGE>


Item 2.  Properties

Toys "R" Us - United States

      As of April 10, 1995, Toys "R" Us operated 17 distribution
centers, 15 of which are owned and 2 of which are leased.  The
distribution centers average approximately 429,000 square feet each
in size.

      As of April 10, 1995, Toys "R" Us operated 618 toy stores, 377
of which are owned and 241 of which are leased.  Most of the stores
conform to a prototype design consisting of approximately 46,000
square feet.  Further, in smaller markets, the Company is also
opening 30,000 square foot stores.  The toy stores are typically
freestanding units or located in strip centers.

      A significant portion of the properties constructed by Toys "R"
Us are owned.  Toys "R" Us plans to continue this policy in 1995.
Where ownership is not feasible, Toys "R" Us generally has long term
leases with multiple renewal options.

      The following chart sets forth certain information concerning
the operating properties of Toys "R" Us as of April 10, 1995:

                                                                       Number of
                                                                       Stores in
Distribution Center 	 	  Region Serviced 	                 Region

Joliet, Illinois            Illinois/Wisconsin/Minnesota 	 	    62

Rialto, California          Southern California/Arizona/                    59
                            Nevada/Hawaii
	 	
Port Newark, New Jersey     New York/Northern New Jersey                    52
Elizabeth, New Jersey

Atlanta, Georgia            Georgia/South Carolina/                         49
                            Tennessee/Alabama

Landover, Maryland          Virginia/Maryland/                              45
                            North Carolina 	 	

Orlando, Florida            Florida/Puerto Rico                             42

Houston, Texas              Southern Texas/Louisiana/                       41
                            Mississippi 	 	

Stockton, California 	    Northern California/Utah                        39


                                      8
<PAGE>


Lees Summit, Missouri       Kansas/Missouri/Iowa/                           36
                            Nebraska/Colorado
	 	
Northboro, Massachusetts    New England 	 	                    31

Youngstown, Ohio            Northeastern Ohio/Western                       29
                            Pennsylvania/Northwestern
                            New York

Fairfield, Ohio             Central Ohio/Indiana/ Kentucky 	 	    29

Fairless Hills,             Pennsylvania/Delaware/                          28
Pennsylvania                Southern New Jersey

Carrollton, Texas           Northern Texas/Oklahoma/                        28
                            Arkansas/New Mexico      	

Canton, Michigan            Michigan/Northwestern Ohio                      27

Kent, Washington            Pacific Northwest/Alaska  	 	            21
                                                                           ---
                                                                           618
                                                                           ===

      The Company also leases corporate offices in Paramus and
Rochelle Park, New Jersey and owns a data center in Parsipanny, New
Jersey.

Kids "R" Us

      As of April 10, 1995, Kids "R" Us operated 206 children's
clothing stores, of which 98 are owned and 108 are leased.  The
stores conform to prototypical designs consisting of approximately
15,500 to 21,500 square feet. The clothing stores are typically
freestanding units or located in strip centers.  As of April 10,
1995, Kids "R" Us operated three distribution centers, all of which
are owned.  The distribution centers average approximately 307,000
square feet each in size.	

      The following chart sets forth certain information concerning
the operating properties of Kids "R" Us as of April 10, 1995:

Distribution Centers 	 	                  Number of Stores Serviced


Somerset, New Jersey                                          90

Southgate, Michigan                                           82

Irwindale, California                                         34
                                                             ---
                                                             206
                                                             ===


                                      9
<PAGE>


Toys "R" Us-International

      As of April 10, 1995, Toys "R" Us-International operated 11
distribution centers, 4 of which are owned and 7 of which are leased.

      As of April 10, 1995, Toys "R" Us-International operated 289
stores, excluding joint ventures, 96 of which are owned and 193 of
which are leased.

      Toys "R" Us-International owns or leases properties in
Australia, Austria, Belgium, Canada, Denmark, France, Germany, Japan,
Luxembourg, Malaysia, the Netherlands, Portugal, Singapore, Spain,
Sweden, Switzerland and the United Kingdom.  The Toys "R"
Us-International stores generally conform to prototypical designs
similar to those used in the United States.

      The following chart sets forth certain information concerning
the operating properties of Toys "R" Us-International, excluding
joint venture properties, as of April 10, 1995:

                                                                     Number
Executive and             Distribution          Country             of Stores
Buying Offices              Centers             Serviced             Serviced

Germany                   Koln(2),              Germany, Austria,       76
                          Trossingen            Belgium, Luxembourg,
                          Bocklemund            The Netherlands,
                                                Switzerland

Canada                    Concord, Ontario      Canada                  56

United Kingdom            Conventry             United Kingdom,         53
                                                Denmark, Sweden

France 		          Evry 		        France 		        30

Japan                     Kobe                  Japan                   28

Spain                     Alcala de Henares     Spain, Portugal         23

Australia                 Regents Park, NSW     Australia               17

   -                      Jurong                Singapore, Malaysia      6
                                                                       ---
                                                                       289
                                                                       ===

      The Company's distribution center in Kobe sustained only minor
damage due to an earthquake in January, 1995, and a temporary


                                     10
<PAGE>


facility in Tokyo is being leased on a short-term basis to meet
operating needs.

      See the Note, "Leases", in the Company's Notes to Consolidated
Financial Statements included in the Company's Annual Report, which
note is incorporated herein by reference, for additional information
with respect to the Company's leases.

Item 3.  Legal Proceedings


          None.


Item 4.  Submission of Matters to a Vote
         of Security Holders


          None.


Item 4A. Executive Officers of the Company
         as of April 10, 1995


         (a)  The following persons are the executive officers of
the Company, having been elected to their respective offices by
the Board of Directors of the Company to serve until the election
and qualification of their respective successors:


     Name           Age                 Office


Michael Goldstein   53     Vice Chairman of the Board and Chief
                           Executive Officer

Robert C. Nakasone  47     President and Chief Operating
                           Officer

Larry D. Bouts      46     Vice President of the Company and
                           President of the International
                           Division of the Company

Roger V. Goddu      44     Executive Vice President and
                           General Merchandise Manager-USA Toy
                           Stores

Richard L. Markee   42     Vice President of the Company and
                           President of the Kids "R" Us
                           Division of the Company

Louis Lipschitz     50     Senior Vice President-Finance and
                           Chief Financial Officer

Jonathan Friedman   39     Vice President - Controller of the
                           Company and Chief Financial Officer
                           of the Kids "R" Us Division of the
                           Company


                                     11
<PAGE>


      (b)  The following is a brief account of the business
experience during the past five years of each of the executive
officers of the Company:

      Mr. Goldstein has been employed by the Company for more
than five years.  Effective January 31, 1994, he became Vice Chairman
of the Board and Chief Executive Officer.  From February 1, 1993 to
January 30, 1994, he was Vice Chairman of the Board and Chief
Administrative Officer.  From prior to 1990 to January 31, 1993, he
was Vice Chairman of the Board and Chief Financial and Administrative
Officer.

      Mr. Nakasone has been employed by the Company for more than
five years.  Effective January 31, 1994, he became President
and Chief Operating Officer.  From prior to 1990 to January 30,
1994, he was Vice Chairman of the Board and President of Worldwide
Toy Stores.

      Mr. Bouts has been employed by the Company since September
1990.  Effective February 3, 1991, he became Vice President of the
Company and President of the International Division.  From prior to
1990 to August 1990, he was Vice President - Finance, Chief Financial
Officer of PepsiCo Foods International, a division of PepsiCo, Inc.

      Mr. Goddu has been employed by the Company for more than five
years.  From prior to 1990 to date, he has been Executive Vice
President - General Merchandise Manager - USA Toy Stores.

      Mr. Markee has been employed by the Company since October
1990.  From March 1, 1993 to date, he has been President of the Kids
"R" Us Division and a Vice President of the Company.  From October 1,
1990 to February 28, 1993, he was Vice President - General


                                     12
<PAGE>

Merchandise Manager for the Kids "R" Us Division, and from prior to
1990 to September 1990, he was employed by Target Stores, a
specialty store division of Dayton Hudson Corporation, as Vice
President - Divisional Merchandise Manager.

      Mr. Lipschitz has been employed by the Company for more than
five years.  From February 1, 1993 to date, he has been Senior
Vice President-Finance and Chief Financial Officer.  From April 1990
to January 31, 1993, he was Vice President - Finance and Treasurer,
and from prior to 1990 to March 1990, he was Vice President - Treasurer.

      Mr. Friedman has been employed by the Company for more than
five years.  From October 1994 to date, he has been Vice
President - Controller of the Company and Chief Financial Officer of
the Kids "R" Us Division.  From April 1990 to October 1994, he was
Vice President - Controller of the Company.  From prior to 1990 to
April 1990, he was Assistant Controller of the Company.




                                     13
<PAGE>


                                  PART II

Item 5.	Market for the Registrant's Common Stock
        and Related Stockholder Matters


        Market prices and other information with respect to the
        Company's common stock are hereby incorporated by reference to
        page 15 of the Company's Annual Report.


Item 6.	Selected Financial Data

        Selected financial data are hereby incorporated by
        reference to page 1 of the Company's Annual Report.


Item 7.	Management's Discussion and Analysis of Financial Condition
        and Results of Operations

        Management's discussion and analysis of financial
        condition and results of operations is hereby incorporated
        by reference to page 6 of the Company's Annual Report.


Item 8.	Financial Statements and Supplementary Data

        The following financial statements and supplementary data
        are hereby incorporated by reference to pages 7 to 15 of the
        Company's Annual Report.

         (i) Consolidated Balance Sheets at January 28, 1995 and
             January 29, 1994;

        (ii) Consolidated Statements of Earnings for each of the
             three years in the period ended January 28, 1995;

       (iii) Consolidated Statements of Cash Flows for each of
             the three years in the period ended January 28, 1995;

        (iv) Consolidated Statements of Stockholders' Equity for
             each of the three years in the period ended January 28, 1995;


                                     14
<PAGE>


         (v) Notes to Consolidated Financial Statements; and

        (vi) Opinion of Ernst & Young LLP.



      Individual financial statements of the registrant's
subsidiaries are not furnished because consolidated financial
statements are furnished.  The registrant is primarily an operating
company and all subsidiaries are at least 80% owned.

      Financial statements of 50%-owned joint ventures are not
submitted because such companies, considered in the aggregate, are
not considered a significant subsidiary as defined in Regulation S-X.


Item 9.	Changes in and Disagreements with Accountants
        on Accounting and Financial Disclosure


        None.



                                     15
<PAGE>


                                 PART III


Item 10. Directors and Executive Officers of the Registrant

         Information with respect to the directors of the Company is
         hereby incorporated herein by reference to the section,
         "Election of Directors", in the Company's Proxy Statement.

         Information with respect to the executive officers of the
         Company is set forth in Item 4A of Part I hereof.


Item 11. Executive Compensation

         Information with respect to executive compensation is
         hereby incorporated herein by reference to the sections,
         "Election of Directors - Compensation of Directors", "-
         Executive Compensation", "- Summary Compensation Table", "-
         Option Grants in Last Fiscal Year" and "- Aggregated Option
         Exercises in Last Fiscal Year and Fiscal Year-End Option
         Values", in the Company's Proxy Statement.  The sections, "-
         Report of the Compensation Committee on Executive Compensation"
         and "- Five-Year Stockholder Return Comparison", in the
         Company's Proxy Statement are not incorporated by reference
         herein.  Such sections are furnished solely for information and
         shall not be deemed to be soliciting material or to be "filed"
         as a part of this report.


Item 12. Security Ownership of Certain
         Beneficial Owners and Management

         Information with respect to security ownership of certain
         beneficial owners and management is hereby incorporated by
         reference to the sections, "Principal Stockholder" and "Election
         of Directors", in the Company's Proxy Statement.


                                     16
<PAGE>


Item 13. Certain Relationships and Related Transactions

         Information with respect to certain relationships and
         related transactions is hereby incorporated herein by reference
         to the section, "Election of Directors - Certain Transactions",
         in the Company's Proxy Statement.



                                     17
<PAGE>


                                  PART IV

Item 14. Exhibits, Financial Statement Schedules,
         and Reports on Form 8-K


         (a) (1)  The response to this portion of Item 14 is set
                  forth in Item 8 of Part II hereof. 

             (2)  Financial Statement Schedules have been omitted
                  because they are inapplicable, not required, or
                  the information is included elsewhere in the
                  financial statements or notes thereto.

             (3)  See accompanying Index to Exhibits.  The Company
                  will furnish to any stockholder, upon written request,
                  any exhibit listed in the accompanying Index to Exhibits
                  upon payment by such stockholder of the Company's
                  reasonable expenses in furnishing any such exhibit.

         (b)      No reports on Form 8-K have been filed by the Company
                  during the last quarter of the period covered by this
                  Report.

         (c)      Reference is made to Item 14(a)(3) above.

         (d)      Reference is made to Item 14(a)(2) above.




                                     18



<PAGE>


                             SIGNATURES


      Pursuant to the requirements of Section 13 or 15(d) of
the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized.


                                   TOYS "R" US, INC.
                                   (Registrant)




                                   By Louis Lipschitz               			
                                      Senior Vice President-Finance
                                      and Chief Financial Officer



Date: April 21, 1995


      Pursuant to the requirements of the Securities Exchange
Act of 1934, this report has been signed below by the following
persons on behalf of the registrant and in the capacities indicated
on the 21st day of April, 1995.



    Signature                       Title

Charles Lazarus               Chairman of the Board

Michael Goldstein             Director, Vice Chairman of the
                              Board and Chief Executive Officer
                              (Principal Executive Officer)

Robert A. Bernhard            Director

Milton S. Gould               Director

Shirley Strum Kenny           Director

Reuben Mark                   Director

Howard W. Moore               Director

Robert C. Nakasone            Director

Norman M. Schneider           Director

Harold M. Wit                 Director


                                19
<PAGE>


Louis Lipschitz               Senior Vice President - Finance and
                              Chief Financial Officer (Principal
                              Financial and Accounting Officer)



The foregoing constitute all of the Board of Directors and the
Principal Executive, Financial and Accounting Officers of the
Registrant.


                                20
<PAGE>


INDEX TO EXHIBITS

The following is a list of all exhibits filed as part of this Report:


Exhibit                                                        Paper (P)
No.                            Document                        or Electronic (E)



3A              Restated Certificate of Incorporation of             E
                registrant and Amendment thereto.


3B              By-Laws of registrant as amended and restated
                effective January 31, 1994.  Incorporated
                herein by reference to Exhibit 3B to
                registrant's Annual Report on Form 10-K for the
                year ended January 29, 1994.


4          i)   Form of Indenture dated as of January 1, 1987
                between the registrant and United Jersey Bank,
                as Trustee, pursuant to which Securities in one
                or more series in an unlimited amount may be
                issued by the registrant.  Incorporated herein
                by reference to Exhibit 4(a) to registrant's
                Registration Statement No. 33-11461.
          ii)   Form of the registrant's 8 1/4% Sinking Fund
                Debentures due 2017 is incorporated herein by
                reference to Exhibit 4(b) to Registration
                Statement No. 33-11461.
         iii)   Form of Indenture between the registrant and
                United Jersey Bank, as Trustee, pursuant to
                which one or more series of debt securities up
                to $300,000,000 in principal amount may be
                issued by the registrant.  Incorporated herein
                by reference to Exhibit 4 to registrant's
                Registration Statement No. 33-42237.
          iv)   Form of the registrant's 8 3/4% Debentures due
                2021 is incorporated herein by reference to
                Exhibit 4 to registrant's Report on Form 8-K
                dated August 29, 1991.
           v)   Substantially all other long-term debt of the
                registrant (which other debt does not exceed on
                an aggregate basis 10% of the total assets of the
                registrant and its subsidiaries on a consolidated
                basis) is evidenced by, among other things,
                (a) industrial revenue bonds issued by industrial
                development authorities and guaranteed by the
                registrant, (b) mortgages held by third parties on
                real estate owned by the registrant, (c) stepped
                coupon guaranteed bonds held by a third party and
                guaranteed by the registrant and (d) an agreement
                under which the registrant guaranteed certain
                yen-denominated loans made by a third party to a
                subsidiary of the registrant.  The registrant


                              21
<PAGE>
				

Exhibit                                                        Paper (P)
No.                                                            or Electronic (E)


                will file with the Securities and Exchange
                Commission (the "Commission") copies of the
                constituent documents relating to such debt upon
                request of the Commission.


10A*            Stock Option Plan of the registrant, as amended
                as of April 22, 1993.  Incorporated herein by
                reference to Exhibit 10A to registrant's Annual
                Report on Form 10-K for the year ended January
                30, 1993.


10B*            An employment agreement dated March 14, 1978 and
                an amendment thereto dated November 20, 1979
                between registrant and Charles Lazarus are
                incorporated herein by reference to Exhibit 2 to
                a Schedule 13D dated February 1, 1980 filed by
                Charles Lazarus, et al.  An amendment dated
                March 23, 1982 to such employment agreement is
                incorporated herein by reference to Exhibit 10B
                to registrant's Annual Report on Form 10-K for
                the year ended January 31, 1982.  An amendment
                dated as of December 7, 1982 to such employment
                agreement is incorporated herein by reference to
                Exhibit 10B to registrant's Annual Report on Form
                10-K for the year ended January 30, 1983. An
                amendment dated April 10, 1984 to such employment
                agreement is incorporated herein by reference to
                Exhibit 10B to the registrant's Annual Report on
                Form 10-K for the year ended January 29, 1984.
                An amendment dated as of March 14, 1989 to such
                employment agreement is incorporated herein by
                reference to Exhibit 10B to registrant's Annual
                Report on Form 10-K for the year ended January
                29, 1989.


10C*            Form of Indemnification Agreement between
                registrant and each director is incorporated
                herein by reference to Exhibit 10F to
                registrant's Annual Report on Form 10-K for the
                year ended February 1, 1987.


*     Management contract or compensatory plan or arrangement required
      to be filed as an exhibit to this Form 10-K pursuant to Item
      14(c) hereof.


                                   22
<PAGE>


Exhibit                                                        Paper (P)
No.                                                            or Electronic (E)


10D*             A stock option agreement dated as of February 1,
                 1988 between registrant and Robert Nakasone is
                 incorporated herein by reference to Exhibit 10G
                 to registrant's Annual Report on Form 10-K for
                 the year ended January 31, 1988.  The first
                 amendment dated as of April 1, 1989 to such
                 agreement is incorporated herein by reference to
                 Exhibit 10G to registrant's Annual Report on Form
                 10-K for the year ended January 29, 1989.  The
                 second amendment dated as of September 19, 1989
                 to such agreement is incorporated herein by
                 reference to Exhibit 10G to registrant's Annual
                 Report on Form 10-K for the year ended January
                 28, 1990.


10E*             A stock option agreement dated as of February 1,
                 1988 between registrant and Michael Goldstein is
                 incorporated herein by reference to Exhibit 10H
                 to registrant's Annual Report on Form 10-K for
                 the year ended January 31, 1988.  The first
                 amendment dated as of April 1, 1989 to such
                 agreement is incorporated herein by reference to
                 Exhibit 10H to registrant's Annual Report on Form
                 10-K for the year ended January 29, 1989.   The
                 second amendment dated as of September 19, 1989
                 to such agreement is incorporated herein by
                 reference to Exhibit 10H to registrant's Annual
                 Report on Form 10-K for the year ended January
                 28, 1990.


10F*             Stock Option Plan and Agreement dated as of
                 March 14, 1989 between the registrant and
                 Charles Lazarus, and a First Amendment thereto
                 dated as of September 19, 1989 is incorporated
                 by reference to Exhibit 10I to registrant's
                 Annual Report on Form 10-K for the year ended
                 January 28, 1990.


10G*             Non-Employee Directors' Stock Option Plan as
                 adopted by the Board of Directors on September
                 19, 1990 and approved by the registrant's
                 stockholders on June 3, 1991.  Incorporated
                 herein by reference to Exhibit 10H to
                 registrant's Annual Report on Form 10-K for the
                 year ended February 1, 1992.


10H*             Stock Option Plan and Agreement dated as of
                 December 2, 1992 between the registrant and
                 Robert C. Nakasone.  Incorporated herein by
                 reference to Exhibit 10I to registrant's Annual
                 Report on Form 10-K for the year ended January
                 30, 1993.


*     Management contract or compensatory plan or arrangement required
      to be filed as an exhibit to this Form 10-K pursuant to Item
      14(c) hereof.


                                     23
<PAGE>


Exhibit                                                        Paper (P)
No.                                                            or Electronic (E)


10I*             Stock Option Plan and Agreement dated as of
                 December 2, 1992 between the registrant and
                 Michael Goldstein.  Incorporated herein by
                 reference to Exhibit 10J to registrant's Annual
                 Report on Form 10-K for the year ended January
                 30, 1993.


10J*             Toys "R" Us, Inc. 1994 Stock Option and
                 Performance Incentive Plan effective November
                 1, 1993.  Incorporated herein by reference to
                 Exhibit 10K to registrant's Annual Report on
                 Form 10-K for the year ended January 29, 1994.


10K*             Management Incentive Compensation Plan of the
                 registrant adopted March 28, 1994.
                 Incorporated herein by reference to Exhibit 10L
                 to registrant's Annual Report on Form 10-K for
                 the year ended January 29, 1994.


13               Registrant's Annual Report to Stockholders for      E
                 the year ended January 28, 1995.  Except for
                 the portions thereof which are expressly
                 incorporated by reference into this report,
                 such Annual Report is furnished solely for the
                 information of the Commission and is not to be
                 deemed "filed" as part of this report.


21               Subsidiaries of registrant.                         E


23               Consent of Independent Auditors, Ernst & Young LLP. E


27               Financial Data Schedule                             E





*     Management contract or compensatory plan or arrangement
      required to be filed as an exhibit to this Form 10-K pursuant
      to Item 14(c) hereof.



                                   24



<PAGE>


                                                                      EXHIBIT 3A

                                    RESTATED

                          CERTIFICATE OF INCORPORATION

                                       OF

                               TOYS "R" US, INC.


     Toys "R" Us, Inc., a corporation  organized and existing  under the laws of
the State of Delaware (the "Corporation"), hereby certifies as follows:

     1. The name of the  Corporation  is TOYS "R" US, INC.  The name under which
the Corporation was originally  incorporated was Interstate  Department  Stores,
Inc., and the date of filing of its original  Certificate of Incorporation  with
the Secretary of state was February 14, 1928.

     2. This Restated  Certificate of Incorporated  only restates and integrates
and does not further amend the provisions of the Certificate of Incorporation of
the  Corporation  as  heretofore  amended  or  supplemented,  and  there  is  no
discrepancy  between  those  provisions  and the  provisions  of  this  Restated
Certificate of Incorporation.

     3. The text of the  Certificate  of  Incorporation  of the  Corporation  as
heretofore  amended or supplemented is hereby restated and integrated to read as
follows:

     "FIRST. The name of the Corporation is TOYS "R" US, INC.

     SECOND. The address of the Corporation's  registered office in the State of
Delaware is 32 Loockerman  Square,  Suite L-100,  Dover,  Kent County,  Delaware
19901.  The name of its  registered  agent at such address is the  Prentice-Hall
Corporation System, Inc.

     THIRD.  The  purpose of the  Corporation  is to engage in any lawful act or
activity for which  corporations may be organized under the General  Corporation
Law of the State of Delaware.

     FOURTH. The aggregate number of shares which the Corporation shall have the
authority to issue is Five Hundred Fifty Million  (550,000,000) shares of Common
Stock, par value $.10 a share.

     FIFTH.  In all  elections of directors of the  Corporation,  each holder of
record of Common  Stock  shall be  entitled  to as many votes as shall equal the
number of votes which  (except for this  provision as to  cumulative  voting) he
would be entitled  to cast for the  election of  directors  with  respect to his
shares of stock multiplied by the number of directors


<PAGE>



to be elected by him, and he may cast all of such votes for a single director or
may distribute  them among the number to be voted for, or for any two or more of
them, as he may see fit. Election of directors need not be by written ballot.

     SIXTH. The Board of Directors is authorized to adopt,  amend, or repeal By-
Laws of the Corporation.

     SEVENTH.  Any  person who was or is a party or is  threatened  to be made a
party to any  threatened,  pending  or  completed  action,  suit or  proceeding,
whether civil,  criminal,  administrative or investigative (whether or not by or
in the  right of the  Corporation)  by  reason  of the fact  that he is or was a
director, officer, employee or agent of the Corporation, or is or was serving at
the  request of the  Corporation  as a director,  officer,  employee or agent of
another  corporation,  partnership,  joint venture,  trust or other  enterprise,
shall be entitled to be indemnified by the  Corporation to the extent  permitted
by law  against  expenses  (including  attorneys'  fees),  judgments,  fines and
amounts paid in settlement  incurred by him in connection with such action, suit
or proceeding.  Such right of indemnification  shall continue as to a person who
has ceased to be a director,  officer,  employee or agent and shall inure to the
benefit of the heirs, executors and administrators of such a person.

     EIGHTH.  Whenever a  compromise  or  arrangement  is proposed  between this
Corporation  and  its  creditors  or any  class  of  them  and/or  between  this
Corporation  and its  stockholders  or any class of them, any court of equitable
jurisdiction  within the State of Delaware may, on the  application in a summary
way of this  Corporation  or of any  creditor or  stockholder  thereof or on the
application of any receiver or receivers  appointed for this  Corporation  under
the  provisions  of  Section  291 of  Title  8 of the  Delaware  Code  or on the
application of trustees in dissolution or of any receiver or receivers appointed
for this  Corporation  under the  provisions  of  Section  279 of Title 8 of the
Delaware Code order a meeting of the creditors or class of creditors,  and/or of
the stockholders or class of stockholders of this  Corporation,  as the case may
be, to be summoned in such  manner as the said court  directs.  If a majority in
number  representing  three-fourths  in  value  of the  creditors  or  class  of
creditors, and/or of the stockholders or class stockholders of this Corporation,
as  the  case  may  be,  agree  to  any  compromise  or  arrangement  and to any
reorganization  of this  Corporation  as a  consequence  of such  compromise  or
arrangement,  the said  compromise or  arrangement  and the said  reorganization
shall,  if sanctioned by the court to which the said  application has been made,
be  binding  on all the  creditors  or class  of  creditors,  and/or  on all the
stockholders or class of stockholders,  of this Corporation, as the case may be,
and also on this Corporation.


                                       2

<PAGE>


     NINTH. No director of the Corporation shall be liable to the Corporation or
any of its  stockholders  for monetary damages for breach of fiduciary duty as a
director,  except for  liability  (i) for any breach of the  director's  duty of
loyalty to the Corporation or its  stockholders,  (ii) for acts or omissions not
in good faith or which involve intentional  misconduct or a knowing violation of
law, (iii) under Section 174 of the Delaware  General  Corporation  Law, or (iv)
for any  transaction  from  which the  director  derived  an  improper  personal
benefit."

     4. Pursuant to the provisions of Section 245 of the General Corporation Law
of the State of Delaware, the Board of Directors of the Corporation duly adopted
this Restated Certificate of Incorporation.

     IN WITNESS  WHEREOF,  the  Corporation  has caused this  Certificate  to be
signed  by  Louis  Lipschitz,  its  Vice-President-Finance  and  Treasurer,  and
attested by Andre Weiss, its Secretary, on the 10th day of March, 1992.


                                                 TOYS "R" US, INC.



                                                 By:  /s/ Louis Lipschitz
                                                      --------------------------
                                                      Louis Lipschitz
                                                      Vice President-Finance and
                                                      Treasurer



ATTEST:

/s/ Andre Weiss
- - ---------------
Andre Weiss
Secretary

                                       3



<PAGE>

                            CERTIFICATE OF AMENDMENT

                                       OF

                     RESTATED CERTIFICATE OF INCORPORATION

                                       OF

                               TOYS "R" US, INC.


     We, the  undersigned,  being the Senior  Vice  President  Finance and Chief
Financial  Officer and the  Secretary,  respectively,  of Toys "R" Us,  Inc.,  a
Delaware corporation (the "Corporation"), DO HEREBY CERTIFY THAT:

     1.  Article  Fourth of the Restated  Certificate  of  Incorporation  of the
Corporation is hereby amended to read in its entirety as follows:

          FOURTH.  The aggregate  number of shares which the  Corporation  shall
     have the  authority  to issue is Six Hundred  Fifty  Million  (650,000,000)
     shares of Common Stock, par value $.10 per share.

     2. Such  amendment  has been duly adopted by the Board of Directors and the
stockholders of the Corporation in accordance with the provisions of Section 242
of the General Corporation Law.

     IN WITNESS  WHEREOF,  we have signed and attested this Certificate this 8th
day of June, 1994.

                                                By:  /s/ Louis Lipschitz
                                                     ---------------------------
                                                     Louis Lipschitz
                                                     Senior Vice President-
                                                     Finance and Chief Financial
                                                     Officer

ATTEST:


/s/ Andre Weiss
- - ---------------
Andre Weiss
Secretary



<PAGE>

TABLE OF CONTENTS

   1    Financial Highlights
   2    Letter to Our Stockholders
   6    Management's Discussion
        Results of Operations 
        and Financial Condition
   7    Financial Statements
   15   Report of Management
   15   Market Information
   15   Report of Independent 
        Auditors
   16   Directors and Officers
   17   Corporate Data

Toys "R" Us is the world's largest children's specialty retail chain in terms
of both sales and earnings. At January 28, 1995, the Company operated 618 toy
stores in the United States, 293 international toy stores and 204 Kids "R" Us
children's clothing stores.


STORE LOCATIONS

TOYS "R" US UNITED STATES - 618 LOCATIONS

Alabama - 7
Alaska - 1
Arizona - 10
Arkansas - 2
California - 77
Colorado - 10
Connecticut - 9
Delaware - 2
Florida - 39
Georgia - 14
Hawaii - 1
Idaho - 2
Illinois - 34
Indiana - 12
Iowa - 7
Kansas - 4
Kentucky - 7
Louisiana - 8
Maine - 2
Maryland - 17
Massachusetts - 16
Michigan - 23
Minnesota - 11
Mississippi - 5
Missouri - 12
Montana - 1
Nebraska - 3
Nevada - 3
New Hampshire - 5
New Jersey - 21
New Mexico - 3
New York - 41
North Carolina - 16
Ohio - 28
Oklahoma - 4
Oregon - 7
Pennsylvania - 29
Rhode Island - 1
South Carolina - 8
South Dakota - 2
Tennessee - 12
Texas - 50
Utah - 5
Virginia - 18
Washington - 11
West Virginia - 3
Wisconsin - 11

Puerto Rico - 4


TOYS "R" US INTERNATIONAL - 293 LOCATIONS

Australia - 17
Austria - 7
Belgium - 3
Canada - 56
Denmark - 1
France - 29
Germany - 53
Hong Kong - 4
Japan - 24
Luxembourg - 1
Malaysia - 3
Netherlands - 8
Portugal - 3
Singapore - 3
Spain - 20
Sweden - 3
Switzerland - 4
Taiwan - 4
United Arab Emirates - 1
United Kingdom - 49


KIDS "R" US UNITED STATES - 204 LOCATIONS

Alabama - 1
California - 25
Connecticut - 6
Delaware - 1
Florida - 8
Georgia - 4
Illinois - 20
Indiana - 7
Iowa - 1
Kansas - 1
Maine - 1
Maryland - 8
Massachusetts - 5
Michigan - 13
Minnesota - 5
Missouri - 4
Nebraska - 1
New Hampshire - 2
New Jersey - 17
New York - 20
Ohio - 19
Pennsylvania - 14
Rhode Island - 1
Tennessee - 1
Texas - 7
Utah - 2
Virginia - 7
Wisconsin - 3


<PAGE>


TOYS "R" US, INC. AND SUBSIDIARIES
FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>
(Dollars in millions except per share information)                                                              Fiscal Year Ended
                               Jan. 28,  Jan. 29,  Jan. 30,  Feb.  1,  Feb.  2,  Jan. 28,  Jan. 29,  Jan. 31,  Feb.  1,  Feb.  2,
                                   1995      1994      1993      1992      1991      1990      1989      1988      1987      1986
<S>                            <C>        <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
OPERATIONS:

  Net Sales                     $ 8,746   $ 7,946   $ 7,169   $ 6,124   $ 5,510   $ 4,788   $ 4,000   $ 3,137   $ 2,445   $ 1,976
  Net Earnings                      532       483       438       340       326       321       268       204       152       120
  Earnings Per Share               1.85      1.63      1.47      1.15      1.11      1.09       .91       .69       .52       .41

FINANCIAL POSITION 
AT YEAR END:

  Working Capital                   394       633       797       328       177       238       255       225       155       181
  Real Estate-Net                 2,271     2,036     1,877     1,751     1,433     1,142       952       762       601       423
  Total Assets                    6,571     6,150     5,323     4,583     3,582     3,075     2,555     2,027     1,523     1,226
  Long-Term Obligations             785       724       671       391       195       173       174       177        85        88 
  Stockholders' Equity            3,429     3,148     2,889     2,426     2,046     1,705     1,424     1,135       901       717

NUMBER OF STORES 
AT YEAR END:

  Toys"R"Us - United States         618       581       540       497       451       404       358       313       271       233
  Toys"R"Us - International         293       234       167       126        97        74        52        37        24        13 
  Kids"R"Us - United States         204       217       211       189       164       137       112        74        43        23

</TABLE>





         <TABLE>
         <CAPTION>
                           CONSOLIDATED NET SALES (BILLIONS)
                             (GRAPHIC MATERIAL OMITTED)


         <S>                   <C>             <C>
         FISCAL YEAR           1985            $2.0 
                               1986             2.4
                               1987             3.1
                               1988             4.0
                               1989             4.8
                               1990             5.5
                               1991             6.1
                               1992             7.2
                               1993             7.9
                               1994             8.7

             </TABLE>


1
             
<PAGE>


[Photo of Michael Goldstein, Vice Chairman and Chief Executive Officer and   
Robert C. Nakasone, President and Chief Operating Officer.] 


TO OUR STOCKHOLDERS

FINANCIAL HIGHLIGHTS

We are proud to report another good year for Toys "R" Us. In 1994, we achieved
gains in market share and once more reported record results, marking the 16th
consecutive year of increased sales and earnings since Toys "R" Us became a
public company. Over that period, earnings have grown at an annual compounded
rate of 24%.
 
For the year, sales grew to $8.7 billion, a 10% increase over the $7.9 billion
reported in the previous year. Operating earnings increased 11% while net
earnings rose to $532 million, a 10% increase over the $483 million reported
in 1993. Earnings per share climbed 14% to $1.85 compared to $1.63 a year ago.

Comparable store sales at our U.S.A. toy stores rose 2% for the year, with
operating earnings up 7%. Our performance reflected several new marketing
and merchandising initiatives: we introduced a new Spring catalog and three
Holiday catalogs, which featured more pages, more coupons and received wider
distribution; we introduced several initiatives to improve customer service;
and expanded our Books "R" Us shops. We also introduced Lego and Stuffed
Animal shops and the sale of PC software for children, which was successfully
tested as a new Learning Center shop in a number of U.S.A. and European toy
stores. However, we experienced a downturn in our video game business in the
fall of 1994 as customers awaited new generation 32 and 64 bit video game
systems by Sega, Sony and Nintendo, expected in the latter half of 1995. In
addition, competition from national and regional discount stores, as well as 
mall based toy stores, intensified as they increase advertising and more than
ever emphasized lower prices. Lastly, new competitors have emerged targeting
specific segments of our business. These competitors include juvenile
specialty stores, educational toy stores and computer electronic shops with
broad offerings of video games.

We now face a number of issues, in our U.S.A. toy store operations, which
require us to take significant actions. These steps, while improving our
long-term profitability and market share, will adversely impact our ability
to achieve our historic earnings growth rate in 1995. Further, until the new
video game systems are introduced, the outlook for that category in the first
three quarters of 1995 is poor, and it will hurt sales and profits. However,
we expect a strong fourth quarter as the new systems and our initiatives
create excitement and improved customer traffic.

Our strategies for 1995 include improving our image through a variety of
pricing and marketing initiatives, the introduction of new in-store shops
that highlight our dominant selection of merchandise and an increased emphasis
on customer service. The Toys "R" Us franchise is one of the best in the world
and we intend to take aggressive measures to strengthen this franchise over
the years to come.

Internationally, our French and Iberian toy stores had comparable store sales
increases for the full year. In Japan, our performance improved in the fourth
quarter with the introduction of 32 bit video game systems by both Sony and
Sega. These gains were offset by lower comparable store sales for our
Canadian, Central European and United Kingdom toy stores, reflecting new 
competition in Canada and a poor retail environment in Central Europe. In
spite of this, our International division achieved a 37% increase in operating
earnings, by again improving upon inventory management and increasing
productivity in both labor and distribution.

Our International franchising division added a third franchisee to the
Toys "R" Us family in 1994, which will now enable us to open toy stores in
Israel, Saudi Arabia and the United




2

<PAGE>




         <TABLE>
         <CAPTION>
                             CONSOLIDATED NET EARNINGS (MILLIONS)
                                (GRAPHIC MATERIAL OMITTED)


         <S>                 <C>                    <C>
         FISCAL YEAR         1985                    120
                             1986                    152
                             1987                    204
                             1988                    268
                             1989                    321
                             1990                    326
                             1991                    340
                             1992                    438
                             1993                    483
                             1994                    532

         </TABLE>





Arab Emirates. Our first franchise store opened in Dubai in January 1995 
to tremendous excitement and heavy consumer traffic. We expect to accelerate
our franchising program by entering into agreements in additional countries
in 1995, with plans to open stores in 1996.

Our Kids "R" Us children's clothing division enjoyed relatively strong
comparable store sales despite the continuation of the difficult apparel
sales environment. Operating profits rose 16%, our third successive year of
strong growth, reflecting improved expense control as well as new marketing
and merchandising initiatives. Our greatly expanded private label merchandise
program has met with excellent customer response. In addition,  Kids "R" Us
closed 19 stores in 1994 which were not meeting expectations. Based on the
last three years' results, we will expand Kids "R" Us at faster rate as we
enter 1996.

Under our $1 billion stock buyback program, we repurchased 13.1 million shares
at a cost of $470 million during 1994. We intend to continue to aggressively
buy back stock during 1995. In addition, we completed our transaction with
Petrie Stores Corporation at the end of January 1995, which gave us
approximately $162 million in cash, net of expenses, and increased our
outstanding stock by approximately 2.2 million shares.


OPERATIONAL HIGHLIGHTS

We are proud of our ability to provide the best selection of merchandise,
stocked in depth with everyday low prices while expanding customer service
and maintaining one of the lowest expense structures in the industry. The
following are some of the highlights of 1994 along with our plans for 1995.

In 1994, we significantly expanded our catalog program with a Spring catalog
and two new and one expanded Holiday Toy catalogs that provided our customers
with over $1,800 in coupon savings. This program allows us to continue to
demonstrate the broad selection of merchandise that can be found at
Toys "R" Us. Increasingly, customers in our stores use these as shopping aids.
Our International division has also begun to use the catalog program with
tremendous success.

We have continued to test various "specialty shops" within our U.S.A. and
International toy stores. In 1994, we added 130 Books "R" Us shops bringing
our total to over 300 stores. We also added approximately twenty Lego shops,
twenty Stuffed Animal shops and five Learning Center shops in our stores.
Based on our successful test results, we will implement the Learning Center
concept in 100 stores in 1995. These shops will carry a full selection of
learning aid products as well as PC software for kids. In addition, by the
middle of 1995 we plan to offer an exciting and full selection of PC software
for children in all of our U.S.A. toy stores and in several international
markets. Our focus will be on children's educational and entertainment
software, and we plan to have the most dominant selection anywhere. We also
plan to greatly expand our space allocation to large outdoor/indoor playsets
to show our dominant selection in this merchandise category.

Enhancing customer service was our single most important operational
development in 1994. In conjunction with this initiative, we installed
customer friendly in-aisle price scanners and other service oriented





         <TABLE>
         <CAPTION>
                      CONSOLIDATED STOCKHOLDERS' EQUITY (BILLIONS)
                              (GRAPHIC MATERIAL OMITTED)


         <S>               <C>                        <C>
         FISCAL YEAR       1985                       0.7
                           1986                       0.9
                           1987                       1.1
                           1988                       1.4
                           1989                       1.7
                           1990                       2.0
                           1991                       2.4
                           1992                       2.9
                           1993                       3.1
                           1994                       3.4

         </TABLE>




3

<PAGE>


technology in our U.S.A. toy stores. We also tested and intend to install
a new automated Baby Registry throughout the entire chain in 1995. Our
Geoffrey Helper Program was expanded and we modified some of our store
policies and procedures to be more customer friendly and increase employee
empowerment and decision-making. In 1995, we will continue to enhance all
aspects of customer service, from improving basic store maintenance and
housekeeping standards to dedicating additional associate hours to critical
customer service needs.

From the beginning of our remodeling program in 1990 through the end of
January 1995, we have remodeled over 100 toy stores including 30 stores this
past year. These remodeled stores enhance the customer's shopping experience
while increasing in-store productivity. We expect to remodel another 15 to 20
toy stores in 1995.

During the year, the U.S.A. toy division continued to increase productivity
and improve its ability to replenish stores by building two state-of-the-art
automated distribution centers that replaced four older facilities. Further,
our International division retrofitted two existing centers with our new
automated systems. We are proud of our associates in Japan who were able to
continue to operate successfully following the January earthquake. Our
distribution center located in Kobe sustained only minor damage. In 1995, we
will be opening our largest distribution center in New Jersey and will also
open a state-of-the-art distribution center in Germany.





         <TABLE>
         <CAPTION>
                           CONSOLIDATED NUMBER OF STORES
                            (GRAPHIC MATERIAL OMITTED)


         <S>               <C>           <C>
         FISCAL YEAR       1985           269
                           1986           338
                           1987           424
                           1988           522
                           1989           615
                           1990           712
                           1991           812
                           1992           918
                           1993         1,032 
                           1994         1,115 

         </TABLE>





STORE GROWTH

In 1994, we opened 37 toy stores in the United States. Internationally, 59
stores opened in 17 countries, including our first stores in Denmark,
Luxembourg and Sweden and our first franchise store in the United Arab
Emirates. For the second year in a row, our International division opened
more toy stores than our U.S.A. toy division. We also opened 6 Kids "R" Us
stores.

In 1995, we plan to open 40 toy stores in the United States and about 50 toy
stores internationally, including franchise stores in the Middle East. We
also plan to open about 10 new Kids "R" Us stores. The 1995 stores will
capitalize on the existing infrastructure, thereby enhancing the
profitability of new and existing stores alike.

Aided by our financial strength, we intend to capitalize on our strong
competitive position throughout the world, by continued expansion to
achieve greater sales, earnings and market share gains.
 




         <TABLE>
         <CAPTION>
                           NET SALES - INTERNATIONAL DIVISION (BILLIONS)
                                  (GRAPHIC MATERIAL OMITTED)


         <S>               <C>                      <C>
         FISCAL YEAR       1985                    $0.0 
                           1986                     0.1
                           1987                     0.2
                           1988                     0.4
                           1989                     0.5
                           1990                     0.8
                           1991                     1.0
                           1992                     1.4
                           1993                     1.7
                           1994                     2.1

         </TABLE>



 
CORPORATE CITIZENSHIP 

Toys "R" Us maintains a company-wide giving program focused on improving the
health-care needs of children by supporting many national and regional
children's health care organizations. In 1994, we contributed funds to over 
100 children's health care organizations. We also expanded our Hospital
Playroom Program, which equips quality children's play centers in hospitals,
by opening eight additional playrooms, bringing the total to twenty-six. We
expect to expand our program to thirteen additional hospitals in 1995.

Toys "R" Us is a signatory to a Fair Share Agreement with the NAACP and has
taken steps to support


4

<PAGE>


women and minorities in the workplace. We are the leading purchaser of products
from several minority-owned toy companies.

Toys "R" Us continues to have a strong toy safety program which includes the
inspection of directly imported toys. Furthermore, we continue to take
numerous proactive initiatives, including a leadership position in eliminating
the sale of look-alike toy guns. We are proud to be the recent recipient of
the Consumer Product Safety Commission Chairman's Commendation For Significant
Contributions to Product Safety.

Through our new Books "R" Us shops we are promoting literacy among children by
demonstrating that reading is fun.

Lastly, we developed a Toy Guide for differently-abled children, which was
carefully designed with their specific abilities and needs in mind.


HUMAN RESOURCES

The talent and high caliber of our management team and of our associates
allows Toys "R" Us to expand aggressively and profitably.

We have made the following important promotions within our executive ranks:

Toys "R" Us, United States:
Michael J. Madden,
Group Vice President - Store
Operations

Michael A. Gerety, 
Vice President - Store Planning

Kids "R" Us:
James G. Parros, Senior Vice
President - Stores and Distribution
Center Operations

Jonathan M. Friedman, 
Vice President - Chief Financial
Officer




         <TABLE>
         <CAPTION>
                           NUMBER OF COUNTRIES - INTERNATIONAL DIVISION
                                   (GRAPHIC MATERIAL OMITTED)


         <S>               <C>                       <C>
         FISCAL YEAR       1985                       3
                           1986                       4
                           1987                       5
                           1988                       6
                           1989                       8
                           1990                       8
                           1991                      10
                           1992                      11
                           1993                      16
                           1994                      20

         </TABLE>




SUMMARY

We intend to aggressively pursue all of our strategic initiatives and are
committed to building market share and profitability in the years to come.
We will work hard to continue being the most trusted store in town.

We value our excellent relationships with our innovative suppliers and
commend them for their products, which create an atmosphere of excitement in
our stores. Our assessment of the February New York Toy Fair indicates a year
of robust sales in basic categories such as fashion dolls and preschool toys,
where there is quality product that is reasonably priced.

We recognize the dedication and quality work of our associates around the
world who have made this another record year. Our appreciation is also
extended to you, our stockholders, for your commitment and loyalty to
Toys "R" Us.

Sincerely,


/s/ Michael Goldstein
Vice Chairman and 
Chief Executive Officer


/s/ Robert C. Nakasone
President and 
Chief Operating Officer


March 29, 1995
 

5

<PAGE>

 
MANAGEMENT'S DISCUSSION-RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS* 

The Company has experienced sales growth in each of its last three years;
sales were up 10.1% in 1994, 10.8% in 1993 and 17.1% in 1992. Part of the
growth is attributable to the opening of 121 new U.S.A. toy stores, 167
international toy stores and 39 children's clothing stores during the three
year period, and a portion of the increase is due to comparable U.S.A. toy
store sales increases of 2.1%, 3.3% and 6.9% in 1994, 1993 and 1992,
respectively.

Cost of sales as a percentage of sales decreased to 68.7% in 1994 from 69.2%
in 1993 and from 69.3% in 1992 due to a more favorable merchandise mix.
 
Selling, advertising, general and administrative expenses as a percentage of
sales increased to 19.0% in 1994 from 18.8% in 1993 and 18.7% in 1992
primarily as a result of increases in such expenses at a rate faster than
comparable store sales increases and also due to customer service initiatives
implemented in 1994, and start-up costs for the opening of our new market in
Australia in 1993.
 
Interest expense increased in 1994 as compared to 1993 and 1992 due to
increased average borrowings and a change in the mix of borrowings and
interest rates among countries. Short-term interest income decreased in 
1994 as compared to 1993 and increased in 1993 as compared to 1992,
principally due to the availability of cash for investments.

The effective tax rate decreased to 37.0% in 1994 from 37.5% in 1993, due to a
one-time retroactive adjustment in 1993 for an increase in the U.S. Federal
corporate income tax rate. The effective rate increased to 37.5% in 1993 from
36.5% in 1992, due to the rate change and retroactive adjustment discussed
above. The Company believes its deferred tax assets, as reported, are fully
realizable.

The Company believes that its risks attendant to foreign operations are
minimal as it operates in twenty different countries which are politically
stable. The Company's foreign exchange risk management objectives are to
stabilize cash flow from the effect of foreign currency fluctuations. The
Company will, whenever practical, offset local investments in foreign
currencies with borrowings denominated in the same currency. The Company
also enters into forward foreign exchange contracts or purchase options to
eliminate specific transaction currency risk. International sales and
operating earnings were favorably impacted by the translation of local
currency results into U.S. dollars at higher average exchange rates in 1994
than 1993 and unfavorably impacted by lower average exchange rates in 1993
than in 1992. Inflation has had little effect on the Company's operations in
the last three years.


LIQUIDITY AND CAPITAL RESOURCES

The Company continues to maintain a strong financial position as evidenced
by its working capital of $394 million at January 28, 1995 and $633 million at
January 29, 1994. The long-term debt to equity percentage is 22.9% at January
28, 1995 as compared to 23.0% at January 29, 1994.

In 1995, the Company plans to open approximately 90 toy stores in the United
States and internationally, including franchise stores. Additionally, there
are plans to open about 10 Kids "R" Us children's clothing stores. The Company
opened 96 toy stores in 1994, 108 in 1993 and 84 in 1992 and 6 Kids "R" Us
children's clothing stores in 1994, 10 in 1993 and 23 in 1992. The Company
closed 19 Kids "R" Us children's clothing stores in 1994 and 4 in 1993, which
were not meeting our expectations. These closures did not have a significant
impact on the Company's financial position.

For 1995, capital requirements for real estate, store and warehouse fixtures
and equipment, leasehold improvements and other additions to property and
equipment are estimated at $575 million (including real estate and related
costs of $375 million). The Company's policy is to purchase its real estate
where appropriate and plans to continue this policy.
 
The Company has an existing $1 billion share repurchase program, under which
it has repurchased 13.7 million shares of its common stock for $493.7 million,
since it had announced the program in January of 1994.

The seasonal nature of the business (approximately 48% of sales take place in
the fourth quarter) typically causes cash to decline from the beginning of
the year through October as inventory increases for the holiday selling
season and funds are used for land purchases and construction of new stores,
which usually open in the first ten months of the year. The Company has a $1
billion multi-currency unsecured revolving credit facility expiring in
February 2000, from a syndicate of financial institutions. Cash requirements
for operations, capital expenditures, lease commitments and the share
repurchase program will be met primarily through operating activities,
borrowings under the revolving credit facility, issuance of short-term
commercial paper and bank borrowings for foreign subsidiaries.


*References to 1994, 1993 and 1992 are for the 52 weeks ended January 28,
 1995, January 29, 1994 and January 30, 1993, respectively.


6

<PAGE>


TOYS "R" US, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

<TABLE>
<CAPTION>
(In thousands except per share information)                                                Year Ended
                                                            January 28,    January 29,    January 30,    
                                                                   1995           1994           1993 
<S>                                                         <C>            <C>            <C>        
Net sales                                                   $ 8,745,586    $ 7,946,067    $ 7,169,290

Costs and expenses:

Cost of sales                                                 6,007,958      5,494,766      4,968,555
Selling, advertising, general and administrative              1,664,180      1,497,011      1,342,262
Depreciation and amortization                                   161,406        133,370        119,034
Interest expense                                                 83,945         72,283         69,134
Interest and other income                                       (15,970)       (24,116)       (18,719)
                                                          ______________  _____________   ____________
                                                              7,901,519      7,173,314      6,480,266
                                                          ______________  _____________   ____________

Earnings before taxes on income                                 844,067        772,753        689,024
Taxes on income                                                 312,300        289,800        251,500
                                                         ______________   _____________   ____________
Net earnings                                                $   531,767    $   482,953    $   437,524
                                                         ______________   _____________   ____________
                                                         ______________   _____________   ____________

Earnings per share                                               $ 1.85         $ 1.63         $ 1.47
                                                         ______________   _____________   ____________
                                                         ______________   _____________   ____________
</TABLE>
             
See notes to consolidated financial statements.
 

7

<PAGE>

 
TOYS "R" US, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS   




<TABLE>
<CAPTION>
(In thousands)
                                                  January 28,    January 29,
                                                         1995           1994
<S>                                               <C>           <C> 
ASSETS

Current Assets:
Cash and cash equivalents                         $   369,833    $   791,893
Accounts and other receivables                        115,914         98,534
Merchandise inventories                             1,999,148      1,777,569
Prepaid expenses and other                             45,818         40,400
                                               ______________ ______________
Total Current Assets                                2,530,713      2,708,396

Property and Equipment:
Real estate, net                                    2,270,825      2,035,673
Other, net                                          1,397,980      1,148,794
                                               ______________ ______________
Total Property and Equipment                        3,668,805      3,184,467

Other Assets                                          371,675        256,746
                                               ______________ ______________
                                                  $ 6,571,193    $ 6,149,609
                                               ______________ ______________
                                               ______________ ______________

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
Short-term borrowings                             $   122,661    $   239,862
Accounts payable                                    1,339,081      1,156,411
Accrued expenses and other current liabilities        472,653        471,782
Income taxes payable                                  202,548        206,996
                                               ______________ ______________
Total Current Liabilities                           2,136,943      2,075,051

Deferred Income Taxes                                 219,927        202,663
Long-Term Debt                                        785,448        723,613

Stockholders' Equity:
Common stock                                           29,795         29,794
Additional paid-in capital                            521,295        454,061
Retained earnings                                   3,544,573      3,012,806
Foreign currency translation adjustments              (25,121)       (56,021)
Treasury shares, at cost                             (641,667)      (292,358)
                                               ______________ ______________
                                                    3,428,875      3,148,282
                                               ______________ ______________
                                                  $ 6,571,193    $ 6,149,609
                                               ______________ ______________
                                               ______________ ______________
</TABLE>

See notes to consolidated financial statements.


8

<PAGE>


TOYS "R" US, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS   

<TABLE>
<CAPTION>
(In thousands)                                                                                  Year Ended
                                                                 January 28,    January 29,    January 30,    
                                                                        1995           1994           1993

<S>                                                             <C>             <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES

Net earnings                                                       $ 531,767      $ 482,953      $ 437,524
                                                                ____________   ____________   ____________
Adjustments to reconcile net earnings to net cash
   provided by operating activities:
   Depreciation and amortization                                     161,406        133,370        119,034
   Deferred income taxes                                             (14,545)        36,534         13,998
   Changes in operating assets and liabilities:
     Accounts and other receivables                                  (17,380)       (29,149)        (5,307)
     Merchandise inventories                                        (221,579)      (278,898)      (108,066)
     Prepaid expenses and other operating assets                     (31,668)       (39,448)       (36,249)
     Accounts payable, accrued expenses and other liabilities        183,506        325,165        112,232
     Income taxes payable                                             (2,014)        26,588         40,091
                                                                ____________   ____________   ____________
Total adjustments                                                     57,726        174,162        135,733
                                                                ____________   ____________   ____________
   Net cash provided by operating activities                         589,493        657,115        573,257
                                                                ____________   ____________   ____________

CASH FLOWS FROM INVESTING ACTIVITIES

Capital expenditures, net                                           (585,702)      (555,258)      (421,564)
Other assets                                                         (44,593)       (58,383)       (22,175)
                                                                ____________   ____________   ____________
   Net cash used in investing activities                            (630,295)      (613,641)      (443,739)
                                                                ____________   ____________   ____________

CASH FLOWS FROM FINANCING ACTIVITIES

Short-term borrowings, net                                          (117,201)       119,090       (170,887)
Long-term borrowings                                                  34,648         40,576        318,035
Long-term debt repayments                                             (1,111)        (1,335)        (7,926)
Exercise of stock options                                             25,998         29,879         86,323
Share repurchase program                                            (469,714)      (183,233)       (27,244)
Sale of stock to Petrie Stores Corporation                           161,642              -              -  
                                                                ____________   ____________   ____________
   Net cash (used)/provided by financing activities                 (365,738)         4,977        198,301
                                                                ____________   ____________   ____________
Effect of exchange rate changes on cash 
   and cash equivalents                                              (15,520)       (20,279)        (8,691)

CASH AND CASH EQUIVALENTS

(Decrease)/increase during year                                     (422,060)        28,172        319,128
Beginning of year                                                    791,893        763,721        444,593
                                                                ____________   ____________   ____________
End of year                                                        $ 369,833      $ 791,893      $ 763,721
                                                                ____________   ____________   ____________
                                                                ____________   ____________   ____________
</TABLE>


SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

The Company considers its highly liquid investments purchased as part of its
daily cash management activities to be cash equivalents. During the years
ended January 28, 1995, January 29, 1994, and January 30, 1993 the Company
made income tax payments of $318,948, $220,229, and $151,722 and interest
payments (net of amounts capitalized) of $123,603, $104,281, and $83,584
respectively.
 
See notes to consolidated financial statements.


9

<PAGE>


TOYS "R" US, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY  

<TABLE>
<CAPTION>
                                                                    Common Stock
                                                       _______________________________________
                                                              Issued              In Treasury    Additional
                                                       ________________________  _____________      paid-in         Retained
(In thousands)                                          Shares        Amount           Amount       capital         earnings
____________________________________________________________________________________________________________________________
<S>                                                    <C>          <C>            <C>            <C>            <C>
Balance, February 1, 1992                              297,938      $ 29,794       $ (127,717)    $ 384,803      $ 2,092,329

Net earnings for the year                                    -             -                -             -          437,524
Share repurchase program (708 Treasury shares)               -             -          (27,244)            -                -   
Exercise of stock options (4,479 Treasury shares)            -             -            4,524        35,301                - 
Tax benefit from exercise of stock options                   -             -                -        45,390                -
                                                     _________    __________     ____________   ___________    _____________
Balance, January 30, 1993                              297,938        29,794         (150,437)      465,494        2,529,853

Net earnings for the year                                    -             -                -             -          482,953
Share repurchase program (4,940 Treasury shares)             -             -         (183,233)            -                - 
Exercise of stock options (1,394 Treasury shares)            -             -           41,312       (21,464)               -
Tax benefit from exercise of stock options                   -             -                -        10,031                -
                                                     _________    __________     ____________   ___________    _____________
Balance, January 29, 1994                              297,938        29,794         (292,358)      454,061        3,012,806

Net earnings for the year                                    -             -                -             -          531,767
Share repurchase program (13,074 Treasury shares)            -             -         (469,714)            -                -
Exercise of stock options (1,103 Treasury shares)           16             1           41,888       (21,947)               -
Tax benefit from exercise of stock options                   -             -                -         6,056                -     
Exchange with and sale of stock to Petrie Stores                         
 Corporation (2,223 Net treasury shares)                     -             -            78,517       83,125                -
                                                     _________     __________     ____________  ___________    _____________
Balance, January 28, 1995                              297,954      $ 29,795        $ (641,667)   $ 521,295      $ 3,544,573
                                                     _________     __________     ____________  ___________    _____________
                                                     _________     __________     ____________  ___________    _____________
</TABLE>


See notes to consolidated financial statements.



10

<PAGE>


TOYS "R" US, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands, except per share amounts)

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


FISCAL YEAR

The Company's fiscal year ends on the Saturday nearest to January 31.
References to 1994, 1993, and 1992 are for the 52 weeks ended January 28,
1995, January 29, 1994 and January 30, 1993, respectively.


PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of the Company
and its subsidiaries. All material intercompany balances and transactions
have been eliminated. Assets and liabilities of foreign operations are
translated at current rates of exchange at the balance sheet date while
results of operations are translated at average rates in effect for the
period. Translation gains or losses are shown as a separate component of
stockholders' equity. The increase (decrease) in the foreign currency
translation adjustment was $30,900, ($70,338) and ($33,650) for 1994, 1993
and 1992, respectively.


MERCHANDISE INVENTORIES

Merchandise inventories for the U.S.A. toy store operations, which
represent over 62% of total inventories, are stated at the lower of LIFO
(last-in, first-out) cost or market as determined by the retail inventory
method. If inventories had been valued at the lower of FIFO (first-in, first-
out) cost or market, inventories would show no change at January 28, 1995 or
January 29, 1994. All other merchandise inventories are stated at the lower
of FIFO cost or market as determined by the retail inventory method.


PROPERTY AND EQUIPMENT

Property and equipment are recorded at cost. Depreciation and amortization
are provided using the straight-line method over the estimated useful lives
of the assets or, where applicable, the terms of the respective leases,
whichever is shorter.


PREOPENING COSTS

Preopening costs, which consist primarily of advertising, occupancy and
payroll expenses, are amortized over expected sales to the end of the 
fiscal year in which the store opens.
 
 
CAPITALIZED INTEREST

Interest on borrowed funds is capitalized during construction of property
and is amortized by charges to earnings over the depreciable lives of the
related assets. Interest of $6,926, $7,300 and $8,403 was capitalized during
1994, 1993 and 1992, respectively.


FINANCIAL INSTRUMENTS

The carrying amounts reported in the balance sheets for cash and cash
equivalents and short-term borrowings approximate their fair market values.


FORWARD FOREIGN EXCHANGE CONTRACTS

The Company enters into forward foreign exchange contracts to eliminate the
risk associated with currency movement relating to its short-term
intercompany loan program with foreign subsidiaries and inventory purchases
denominated in foreign currency. Gains and losses which offset the movement
in the underlying transactions are recognized as part of such transactions.
Gross deferred unrealized gains and losses on the forward contracts were not
material at either January 28, 1995 or January 29, 1994. The related
receivable, payable and deferred gain or loss are included on a net basis in
the balance sheet. As of January 28, 1995 and January 29, 1994, the Company
had approximately $547,000 and $290,000, of outstanding forward contracts
maturing in 1995 and 1994, respectively, which are entered into with
counterparties that have high credit ratings and with which the Company has
the contractual right to net forward currency settlements.


PROPERTY AND EQUIPMENT
<TABLE>
<CAPTION>

                                   Useful Life    January 28,    January 29,
                                    (in years)           1995           1994
<S>                                 <C>         <C>            <C>
Land                                             $    764,808   $    693,737
Buildings                                45-50      1,627,145      1,446,277
Furniture and equipment                   5-20      1,177,909        953,360
Leaseholds and 
 leasehold improvements              12 1/2-50        809,365        658,191
Construction in progress                               55,730         41,855
Leased property 
 under capital leases                                  24,881         24,360
                                               ______________ ______________
                                                    4,459,838      3,817,780
Less accumulated 
 depreciation and 
 amortization                                         791,033        633,313
                                               ______________ ______________
                                                 $  3,668,805   $  3,184,467
                                               ______________ ______________
                                               ______________ ______________
 
</TABLE>

11

<PAGE>


 
SEASONAL FINANCING AND LONG-TERM DEBT

<TABLE>
<CAPTION>
                                             January 28,    January 29,
                                                    1995           1994
<S>                                          <C>            <C>
Industrial revenue bonds, 
  net of expenses (a)                         $   74,239     $   74,208
Mortgage notes payable at annual 
  interest rates from 7 1/8% to 11% (b)           12,980         13,318
Japanese yen loans payable at annual 
  interest rates from 3.45%  to 6.47%, 
  due in varying amounts through 2012            192,910        142,688
British pound sterling 11% Stepped 
  Coupon Guaranteed Bonds, due 2017              206,570        194,415
8 1/4% sinking fund debentures, 
  due 2017, net of discounts                      88,220         88,117
8 3/4% debentures, due 2021,
  net of expenses                                198,051        197,978
Obligations under capital leases                  14,056         14,432
                                             ___________    ___________
                                                 787,026        725,156
Less current portion                               1,578          1,543
                                             ___________    ___________
                                               $ 785,448      $ 723,613
                                             ___________    ___________
                                             ___________    ___________
</TABLE>

(a) Bank letters of credit of $57,135, expiring in 1996, support certain
industrial revenue bonds. The Company expects the bank letters of credit
expiring in 1996 will be renewed. The bonds have fixed or variable interest
rates with an average rate of 3.2% at January 28, 1995.

(b) Mortgage notes payable are collateralized by property and equipment with
an aggregate carrying value of $18,330 at January 28, 1995.

The fair market value of the Company's long-term debt at January 28, 1995 is
approximately $815,000. The fair market value was estimated using quoted
market rates for publicly traded debt and estimated interest rates for non-
public debt.

On January 27, 1995, the Company entered into a $1 billion unsecured committed
revolving credit facility expiring in five years. This multi-currency facility
permits the Company to borrow at the lower of LIBOR plus a fixed spread or a
rate set by competitive auction. The facility is available to support domestic
commercial paper borrowings and to meet the cash requirements of selected
foreign subsidiaries. 

Additionally, the Company also has lines of credit with various banks to meet
the short-term financing needs of its foreign subsidiaries. The weighted
average interest rate on short-term borrowings outstanding at January 28,
1995 and January 29, 1994, was 6.3% and 5.4%, respectively.

The annual maturities of long-term debt at January 28, 1995 are as follows:


<TABLE>
<CAPTION>
Year ending in
       
<S>                                    <C>
1996                                   $    1,578
1997                                        5,559
1998                                        8,085
1999                                        9,740
2000                                        8,662
2001 and subsequent                       753,402
                                      ___________
                                       $  787,026 
                                      ___________
                                      ___________

</TABLE>

LEASES

The Company leases a portion of the real estate used in its operations. Most
leases require the Company to pay real estate taxes and other expenses; some
require additional amounts based on percentages of sales.

Minimum rental commitments under noncancelable operating leases having a
term of more than one year as of January 28, 1995 were as follows:

<TABLE>
<CAPTION>
                                          Gross                             Net
                                        minimum        Sublease         minimum
Year ending in                          rentals          income         rentals
<S>                                 <C>             <C>             <C>
1996                                $   258,447     $     8,461     $   249,986
1997                                    256,477           7,265         249,212
1998                                    255,650           7,091         248,559
1999                                    256,373           6,215         250,158
2000                                    254,144           6,036         248,108
2001 and subsequent                   3,226,873          37,387       3,189,486
                                    ___________    ____________     ___________
                                    $ 4,507,964     $    72,455     $ 4,435,509 
                                   ____________    ____________     ___________
                                   ____________    ____________     ___________

</TABLE>

Total rental expense was as follows:

<TABLE>
<CAPTION>
                                                                  Year ended
                                   January 28,    January 29,     January 30,
                                          1995           1994           1993

<S>                                <C>            <C>             <C>
Minimum rentals                      $ 226,382      $ 180,118      $ 149,027
Additional amounts 
  computed as 
  percentages of sales                   6,361          5,604          5,447
                                   ___________    ___________    ___________
                                       232,743        185,722        154,474
Less sublease income                    10,348          7,935          5,788
                                   ___________    ___________    ___________
                                     $ 222,395      $ 177,787      $ 148,686
                                   ___________     ___________   ___________
                                   ___________     ___________   ___________

</TABLE>

12

<PAGE>



STOCKHOLDERS' EQUITY

The common shares of the Company, par value $.10 per share, were as follows:

<TABLE>
<CAPTION>
                                        January 28,    January 29,
                                               1995           1994

<S>                                     <C>            <C>
Authorized shares                           550,000        550,000
                                          _________      _________
                                          _________      _________

Issued shares                               297,954        297,938
                                          _________      _________
                                          _________      _________

Treasury shares                              18,164          8,416
                                          _________      _________
                                          _________      _________
</TABLE>


Earnings per share is computed by dividing net earnings by the weighted
average number of common shares outstanding after reduction for treasury
shares and assuming exercise of dilutive stock options computed by the
treasury stock method using the average market price during the year.

Weighted average numbers of shares used in computing earnings per share were
as follows:

<TABLE>
<CAPTION>
                                                                  Year ended
                                   January 28,    January 29,    January 30,
                                          1995           1994           1993

<S>                                <C>            <C>            <C>
  Common and common 
  equivalent shares                    287,415        296,463        297,718
                                     _________      _________      _________
                                     _________      _________      _________
</TABLE>


In April 1994, the Company entered into an agreement with Petrie Stores
Corporation ("Petrie"), the then holder of 14% of the Company's outstanding
Common Stock. Pursuant to such agreement, the Company consummated a
transaction with Petrie on January 24, 1995, wherein 42,076 shares of the 
Company's common stock were issued from its treasury in exchange for 39,853
shares of the Company's common stock and $165,000 in cash. 


TAXES ON INCOME

The provisions for income taxes consist of the following:

<TABLE>
<CAPTION>
                                                                  Year ended
                                   January 28,    January 29,    January 30,
                                          1995           1994           1993

<S>                                <C>             <C>            <C>
Current: 
  Federal                            $ 251,621      $ 200,303      $ 186,013
  Foreign                               29,221         17,259         15,605
  State                                 46,003         35,704         35,884
                                   ___________    ___________    ___________
                                       326,845        253,266        237,502
                                   ___________    ___________    ___________
Deferred: 
  Federal                                8,873         49,961         17,187
  Foreign                              (24,752)       (16,186)        (6,705)
  State                                  1,334          2,759          3,516
                                   ___________    ___________    ___________
                                       (14,545)        36,534         13,998
                                   ___________    ___________    ___________
Total                                $ 312,300      $ 289,800      $ 251,500
                                   ___________    ___________    ___________
                                   ___________    ___________    ___________

</TABLE>


Deferred tax liabilities and deferred tax assets reflect the net tax effects
of temporary differences between the carrying amounts of assets and
liabilities for financial reporting purposes and the amounts used for income
tax purposes. The Company has gross deferred tax liabilities of $270,900 at
January 28, 1995 and $251,700 at January 29, 1994, which consist primarily of
temporary differences related to fixed assets of $217,000 and $194,000,
respectively. The Company had gross deferred tax assets of $129,900 at
January 28, 1995 and $92,800 at January 29, 1994, which consist primarily of
net operating losses of foreign start-up operations of $94,000 and $60,400,
and operating costs not currently deductible for tax purposes of $25,400 and
$23,200, respectively. Valuation allowances are not significant.

A reconciliation of the federal statutory tax rate with the effective tax
rate follows:

<TABLE>
<CAPTION>
                                                                  Year ended
                                   January 28,    January 29,    January 30,
                                          1995           1994           1993
<S>                                <C>            <C>            <C>
Statutory tax rate                       35.0%          35.0%          34.0%
State income taxes, net of 
  federal income tax benefit              3.7            3.2            4.0
Foreign                                  (0.4)          (0.5)          (1.2)
Other, net                               (1.3)          (0.2)          (0.3)
                                        ______         ______         ______
                                         37.0%          37.5%          36.5% 
                                        ______         ______         ______
                                        ______         ______         ______
</TABLE>


Deferred income taxes were not provided on unremitted earnings of foreign
subsidiaries that are intended to be indefinitely invested. Unremitted
earnings were approximately $131,000 at January 28, 1995, exclusive of
amounts that if remitted would result in little or no tax under current U.S.
tax laws. Net income taxes of approximately $46,000 would be due if these
earnings were to be remitted.


PROFIT SHARING PLAN

The Company has a profit sharing plan with a 401(k) salary deferral feature
for eligible domestic employees. The terms of the plan call for annual
contributions by the Company as determined by the Board of Directors,
subject to certain limitations. The profit sharing plan may be terminated at
the Company's discretion. Provisions of $31,391, $29,961 and $29,824 have
been charged to operations in 1994, 1993 and 1992, respectively.



13

<PAGE>



STOCK OPTIONS

The Company has Stock Option Plans (the "Plans") which provide for the
granting of options to purchase the Company's common stock to substantially
all employees and non-employee directors of the Company. The Plans provide
for the issuance of non-qualified options, incentive stock options,
performance share options, performance units, stock appreciation rights,
restricted shares and unrestricted shares. The majority of the options
become exercisable four years and nine months from the date of grant. Certain
non-qualified options become exercisable nine years from the date of grant,
however the exercise date of all or a portion of such options may be
accelerated if the price of the Company's common stock reaches certain
target amounts. The options granted to non-employee directors are exercisable
20% each year on a cumulative basis commencing one year from the date of
grant.
 
In addition to the aforementioned plans, 2,862 stock options were granted to
certain senior executives during the period from 1988 to 1993 pursuant to
individual plans. These options are exercisable 20% each year on a cumulative
basis commencing one year from the date of grant.
 
The exercise price per share of all options granted has been the average of
the high and low market price of the Company's common stock on the date of
grant. Options must be exercised within ten years from the date of grant.

At January 28, 1995, an aggregate of 28,502 shares of authorized common stock
was reserved for all of the Plans noted above; 9,139 of which were available
for future grants and 5,390 which were reserved for exercisable options. All
outstanding options expire at dates varying from May 1995 to November 2004.

Stock option transactions are summarized as follows:

<TABLE>
<CAPTION>
                                                           Shares Under Option
                                                        Non-
                                    Incentive      Qualified       Price Range

<S>                                 <C>            <C>          <C>
Outstanding January 29, 1994              527         16,720    $ 7.68 - 40.94
Granted                                     -          4,189     34.31 - 38.56
Exercised                                (167)          (952)     7.68 - 36.94
Canceled                                    -           (954)     7.68 - 39.88
                                         ____        _______   _______________
Outstanding January 28, 1995              360         19,003    $ 7.68 - 40.94
                                         ____        _______   _______________
                                         ____        _______   _______________
</TABLE>


The exercise of non-qualified stock options results in state and federal
income tax benefits to the Company related to the difference between the
market price at the date of exercise and the option price. During 1994, 1993
and 1992, $6,056, $10,031 and $45,390, respectively, was credited to
additional paid-in capital.

  
FOREIGN OPERATIONS

Certain information relating to the Company's foreign operations is set forth
below. Corporate assets include all cash and cash equivalents and other
related assets.

<TABLE>
<CAPTION>
                                                                  Year ended
                                   January 28,    January 29,    January 30, 
                                          1995           1994           1993

<S>                                <C>            <C>           <C>
Sales
  Domestic                         $ 6,644,799    $ 6,278,591    $ 5,795,119
  Foreign                            2,100,787      1,667,476      1,374,171
                                 _____________  _____________  _____________
Total                              $ 8,745,586    $ 7,946,067    $ 7,169,290 
                                 _____________  _____________  _____________
                                 _____________  _____________  _____________

Operating Profit
  Domestic                         $   778,659    $   724,818    $   647,640
  Foreign                              140,829        102,923        101,132
General corporate 
  expenses                              (7,446)        (6,821)        (9,333)
Interest expense, net                  (67,975)       (48,167)       (50,415)
                                 _____________  _____________  _____________

Earnings before taxes 
  on income                        $   844,067    $   772,753    $   689,024
                                 _____________  _____________  _____________
                                 _____________  _____________  _____________

Identifiable Assets
  Domestic                         $ 3,950,511    $ 3,630,921    $ 3,277,527
  Foreign                            2,216,086      1,694,565      1,248,827
  Corporate                            404,596        824,123        796,498
                                 _____________  _____________  _____________
Total                              $ 6,571,193    $ 6,149,609    $ 5,322,852
                                 _____________  _____________  _____________
                                 _____________  _____________  _____________

</TABLE>

QUARTERLY FINANCIAL DATA

The following table sets forth certain unaudited quarterly financial
information.

<TABLE>
<CAPTION>
                          First         Second          Third         Fourth
                        Quarter        Quarter        Quarter        Quarter
<S>                 <C>            <C>            <C>            <C>
Year Ended January 28,1995

Net Sales           $ 1,461,933    $ 1,452,117    $ 1,631,345    $ 4,200,191
Cost of Sales         1,001,203        982,892      1,097,236      2,926,627
Net Earnings             37,580         38,014         47,367        408,806
Earnings per Share        $ .13          $ .13          $ .17         $ 1.46

Year Ended January 29,1994

Net Sales           $ 1,286,479    $ 1,317,012    $ 1,449,118    $ 3,893,458
Cost of Sales           882,876        902,414        982,151      2,727,325
Net Earnings             35,436         35,505         37,457        374,555
Earnings per Share        $ .12          $ .12          $ .13        $  1.27

</TABLE>


14

<PAGE>



REPORT OF MANAGEMENT

Responsibility for the integrity and objectivity of the financial
information presented in this Annual Report rests with Toys "R" Us
management. The accompanying financial statements have been prepared from
accounting records which management believes fairly and accurately reflect
the operations and financial position of the Company. Management has
established a system of internal controls to provide reasonable assurance
that assets are maintained and accounted for in accordance with its policies
and that transactions are recorded accurately on the Company's books and
records.

The Company's comprehensive internal audit program provides for constant
evaluation of the adequacy of the adherence to management's established
policies and procedures. The Company has distributed to key employees its
policies for conducting business affairs in a lawful and ethical manner.

The Audit Committee of the Board of Directors, which is comprised solely of
outside directors, provides oversight to the financial reporting process
through periodic meetings with our independent auditors, internal auditors
and management.

The financial statements of the Company have been audited by Ernst & Young
LLP, independent auditors, in accordance with generally accepted auditing
standards, including a review of financial reporting matters and internal
controls to the extent necessary to express an opinion on the consolidated
financial statements.


/S/ Michael Goldstein            /S/ Louis Lipschitz
Vice Chairman and                Senior Vice President - Finance 
Chief Executive Officer          and Chief Financial Officer


MARKET INFORMATION

The Company's common stock is listed on the New York Stock Exchange. The
following table reflects the high and low prices (rounded to the nearest one-
eighth) based on New York Stock Exchange trading since January 30, 1993.

The Company has not paid any cash dividends, however, the Board of Directors
of the Company reviews this policy annually.

The number of stockholders of record of common stock on March 7, 1995 was
approximately 27,200.

<TABLE>
<CAPTION>

                                   High         Low
- - -----------------------------------------------------
<S>    <C>                       <C>         <C>
1993   1st Quarter.............  42 3/8      36 5/8
       2nd Quarter.............  39 3/4      32 3/8
       3rd Quarter.............  40 3/8      33 3/4
       4th Quarter.............  42 7/8      36

1994   1st Quarter.............  37 3/8      32 3/8
       2nd Quarter.............  36 3/4      32 1/4
       3rd Quarter.............  38 3/4      33
       4th Quarter.............  39          28 1/4

</TABLE>

REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholders
Toys "R" Us, Inc.

We have audited the accompanying consolidated balance sheets of Toys "R" Us,
Inc. and subsidiaries as of January 28, 1995 and January 29, 1994, and the
related consolidated statements of earnings, stockholders' equity and cash
flows for each of the three years in the period ended January 28, 1995. These
financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements
based on our audits.
 
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of Toys "R" Us,
Inc. and subsidiaries at January 28, 1995 and January 29,1994, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended January 28, 1995, in conformity with
generally accepted accounting principles.



                                            /S/ Ernst & Young LLP

New York, New York
March 8, 1995


15

<PAGE>



DIRECTORS AND OFFICERS


DIRECTORS

CHARLES LAZARUS
Chairman of the Board 
of the Company

ROBERT A. BERNHARD
Real Estate Developer

MICHAEL GOLDSTEIN
Vice Chairman and Chief Executive 
Officer of the Company

MILTON S. GOULD
Attorney-at-law; 
Of Counsel to LeBoeuf, Lamb,
Greene & MacRae

SHIRLEY STRUM KENNY
President, State University of 
New York at Stony Brook

REUBEN MARK
Chairman and CEO
Colgate-Palmolive Company

HOWARD W. MOORE
Former Executive 
Vice President - General
Merchandise Manager of 
the Company; Consultant

ROBERT C. NAKASONE
President and Chief Operating 
Officer of the Company

NORMAN M. SCHNEIDER
Former Chairman, Leisure Products
Division of Beatrice Foods 
Company; Consultant

HAROLD M. WIT
Managing Director, 
Allen & Company Incorporated; Investment Bankers


OFFICERS - CORPORATE AND ADMINISTRATIVE

MICHAEL GOLDSTEIN
Vice Chairman and 
Chief Executive Officer

ROBERT C. NAKASONE
President and 
Chief Operating Officer

DENNIS HEALEY
Senior Vice President -
Management Information Systems

LOUIS LIPSCHITZ
Senior Vice President - 
Finance and Chief Financial Officer

MICHAEL P. MILLER
Senior Vice President - Real Estate

JEFFREY S. WELLS
Senior Vice President -
Human Resources

GAYLE C. AERTKER
Vice President - Real Estate

MICHAEL J. CORRIGAN
Vice President - Compensation 
and Benefits

RICHARD N. CUDRIN
Vice President - Employee and 
Labor Relations

JONATHAN M. FRIEDMAN
Vice President - Controller and
Chief Financial Officer - Kids "R" Us

EILEEN C. GABRIEL
Vice President - 
Information Systems

JON W. KIMMINS
Vice President - Treasurer

MATTHEW J. LOMBARDI
Vice President - 
Information Technology

ERIC A. SWARTWOOD
Vice President - 
Architecture and Construction

MICHAEL L. TUMOLO
Vice President - 
Real Estate Counsel

PETER W. WEISS
Vice President - Taxes

ANDRE WEISS
Secretary - Attorney-at-law;
Partner-Schulte Roth & Zabel


TOYS "R" US UNITED STATES - OFFICERS AND GENERAL MANAGERS

ROGER V. GODDU
Executive Vice President -
General Merchandise Manager

MICHAEL J. MADDEN
Group Vice President - 
Store Operations

VAN H. BUTLER
Senior Vice President - 
Divisional Merchandise Manager

BRUCE C. HALL
Senior Vice President - 
Regional Operations

THOMAS J. REINEBACH
Senior Vice President - Distribution
and Support Services 

ERNEST V. SPERANZA
Senior Vice President - Advertising/Marketing

ROBERT J. WEINBERG
Senior Vice President - 
Divisional Merchandise Manager

KRISTOPHER M. BROWN
Vice President - Distribution Operations

HARVEY J. FINKEL
Vice President - Regional Operations

MARTIN FOGELMAN
Vice President -
Divisional Merchandise Manager

MICHAEL A. GERETY
Vice President - Store Planning

LEE RICHARDSON 
Vice President - Advertising

JOHN P. SULLIVAN
Vice President - Divisional Merchandise Manager

KARL S. TAYLOR
Vice President - Merchandise Planning and Allocation


GENERAL MANAGERS

ROBERT F. PRICE
Vice President
New York/Northern New Jersey

THOMAS A. DRUGAN
Alabama/Georgia/South Carolina/Tennessee

LARRY D. GARDNER
Pacific Northwest/Alaska

MARK H. HAAG
Southern California/Arizona/Nevada/Hawaii

DANIEL D. HLAVATY
Central Ohio/Indiana/Kentucky

DEBRA M. KACHURAK
New England

RICHARD A. MOYER
S. Texas/Louisiana/Mississippi

GERALD S. PARKER
Northern California/Utah

JOHN J. PRAWLOCKI
Florida/Puerto Rico

J. MICHAEL ROBERTS
Pennsylvania/Delaware/Southern New Jersey

EDWARD F. SIEGLER
Colorado/Kansas/Missouri/Iowa/Nebraska

CARL P. SPAULDING
N.E. Ohio/W. Pennsylvania/N. New York

WILLIAM A. STEPHENSON
Illinois/Wisconsin/Minnesota

JOHN P. SUOZZO
Maryland/Virginia/North Carolina

BRIAN L. VOORHEES
N. Texas/Oklahoma/Arkansas/New Mexico

DENNIS J. WILLIAMS
Michigan/N.W. Ohio


16

<PAGE>



KIDS "R" US - OFFICERS

RICHARD L. MARKEE
President

VIRGINIA HARRIS
Senior Vice President - 
General Merchandise Manager

JAMES G. PARROS
Senior Vice President - Stores and
Distribution Center Operations

JAMES L. EASTON
Vice President - 
Divisional Merchandise Manager

JEREL G. HOLLENS
Vice President -
Merchandise Planning and 
Management Information Systems

DEBRA G. HYMAN
Vice President - 
Divisional Merchandise Manager

ELIZABETH S. JORDAN
Vice President - Human Resources

LORNA E. NAGLER
Vice President - 
Divisional Merchandise Manager


TOYS "R" US INTERNATIONAL - OFFICERS AND COUNTRY MANAGEMENT

LARRY D. BOUTS
President

GREGORY R. STALEY
Senior Vice President - 
General Merchandise Manager

LAWRENCE H. MEYER
Vice President - 
Chief Financial Officer

KEN BONNING 
Vice President - Logistics

JOSEPH GIAMELLI
Vice President -
Information Systems

ADAM SZOPINSKI
Vice President - Operations

KEITH VAN BEEK
Vice President - Development


COUNTRY MANAGEMENT

JACQUES LE FOLL
President - Toys "R" Us France

CARL OLSEN
Managing Director - 
Toys "R" Us Australia

GUILLERMO PORRATI
Managing Director - 
Toys "R" Us Central Europe/Iberia

DAVID RURKA
Managing Director - Toys "R" Us 
United Kingdom/Scandinavia

MANABU TAZAKI
President - Toys "R" Us Japan

ELLIOTT WAHLE
President - Toys "R" Us Canada

KEITH C. SPURGEON
Vice President - 
Toys "R" Us Asia/Australia

SCOTT CHEN
General Manager - 
Toys "R" Us Taiwan 

DAVID SILBER
General Manager - 
Toys "R" Us Hong Kong

MICHAEL YEO
General Manager - 
Toys "R" Us Singapore


CORPORATE DATA

ANNUAL MEETING
The Annual Meeting of the Stockholders of Toys "R" Us will be held at the
offices of the Company on Wednesday, June 7, 1995 at 10:00 a.m.

THE OFFICE OF THE COMPANY IS LOCATED AT
461 From Road 
Paramus, New Jersey 07652 
Telephone: 201-262-7800

GENERAL COUNSEL
Schulte Roth & Zabel
900 Third Avenue
New York, New York 10022

INDEPENDENT AUDITORS
Ernst & Young LLP 
787 Seventh Avenue
New York, New York 10019

STOCKHOLDER INFORMATION
The Company will supply to any owner of Common Stock, upon written request to
Mr. Louis Lipschitz of the Company at the address set forth herein, and
without charge, a copy of the Annual Report on Form 10-K for the year ended
January 28, 1995, which has been filed with the Securities and Exchange
Commission.

Stockholder information, including quarterly earnings and other corporate
news releases, can be obtained toll free by calling 800-785-TOYS.
Significant news releases will be available on the following dates:
 
CALL AFTER...     FOR THE fOLLOWING...

May   15, 1995    1st Quarter Results
Aug.  14, 1995    2nd Quarter Results
Nov.  13, 1995    3rd Quarter Results
Jan.   2, 1996    Christmas Sales Results
Mar.  13, 1996    1995 Results

COMMON STOCK LISTED
New York Stock Exchange, Symbol: TOY

REGISTRAR AND TRANSFER AGENT
American Stock Transfer 
and Trust Company 
40 Wall Street
New York, New York 10005
Telephone: 718-921-8200

[RECYCLED SYMBOL]
Printed on recycled paper


17







<PAGE>
                                                         EXHIBIT 21
                       SUBSIDIARIES OF THE REGISTRANT
                           AS OF JANUARY 28, 1995

<TABLE>
<CAPTION>
Name							        Jurisdiction of Incorporation
<S>                                                            <C>
TRU, Inc.						        Delaware
Geoffrey, Inc.							Delaware
Toys "R" Us-NY Holdings, Inc.				        Delaware
Toys "R" Us-Ohio, Inc.						Delaware
Toys "R" Us-Headquarters, Inc.					Delaware
KRU, Inc.							Delaware
Toys "R" Us-Mass., Inc.						Massachusetts
ABG Corp.							Nevada
Toys "R" Us-NYTEX, Inc.						New York
Toys "R" Us-N.Y. Limited Partnership				New York
Toys "R" Us-Penn., Inc.						Pennsylvania
TRU of Puerto Rico, Inc.					Puerto Rico
Toys "R" Us-Texas, Inc.						Texas
TRU (Vermont), Inc.						Vermont
Toys "R" Us Handelsgesellschaft m.b.H.				Austria
Toys "R" Us (Australia) Pty, Ltd.				Australia
TRU (Barbados), Ltd.						Barbados
Toys "R" Us-Belgium, N.V.					Belgium
Toys "R" Us (Canada) Ltd.			                Ontario, Canada
Geoffrey Toys (Canada) Ltd.					Canada
TRU (NRO) Investments Ltd.				        Alberta, Canada
TRU (NRO) II Investments Ltd.					Alberta, Canada
TRU (NRO) III Investments Ltd.					Alberta, Canada
Toys "R" Us A/S							Denmark
Toys "R" Us S.A.R.L.						France
Toys "R" Us GmbH					        Germany
Toys "R" Us Operations GmbH				        Germany
Toys "R" Us Logistik GmbH					Germany
Toys "R" Us Service GmbH					Germany
TRU (HK) Limited						Hong Kong
Toys "R" Us Limited						Hong Kong
Toys "R" Us S.r.l.						Italy
Toys "R" Us-Japan Ltd.*						Japan
Toys "R" Us (Malaysia) SDN. BHN.**				Malaysia
Toys "R" Us (Mexico), S.A. de C.V.		                Mexico
TRU (Netherlands) B.V.						Netherlands
B.V. Toys "R" Us (International)                                Netherlands
Toys R Us Portugal, Limitada					Portugal
Toys "R" Us-Singapore (Pte) Limited			        Singapore
Toys R Us, Iberia, S.A.					        Spain
Toys "R" Us, Aktiebolag						Sweden
TRU Toys R Us AG					        Switzerland
TRU AG								Switzerland
Toys "R" Us Limited					        United Kingdom
Toys "R" Us Holdings PLC					United Kingdom
Toys "R" Us Properties Limited					United Kingdom

</TABLE>

Other subsidiaries are omitted because considered in the aggregate
such subsidiaries would not constitute a significant subsidiary.

*   80% owned
**  60% owned





<PAGE>

                                                        EXHIBIT 23


CONSENT OF INDEPENDENT AUDITORS


The Board of Directors and Stockholders
Toys "R" Us, Inc.


We consent to the incorporation by reference in this Annual Report
(Form 10-K) of Toys "R" Us, Inc. and subsidiaries of our report dated
March 8, 1995, included in the 1994 Annual Report to Stockholders of
Toys "R" Us, Inc. and subsidiaries.

We also consent to the incorporation by reference in Registration
Statements (Form S-4 Number 33-56303; Form S-3 Numbers 2-87794,
33-23264, 33-34273, 33-42237 and 33-51359; Form S-8 Numbers 2-64887,
2-91834, 33-16821 and 33-42627) of Toys "R" Us, Inc. and subsidiaries
of our report dated March 8, 1995, with respect to the consolidated financial
statements incorporated herein by reference.


                                                    /s/ Ernst & Young LLP

New York, New York
April 21, 1995





<TABLE> <S> <C>

<ARTICLE>                              5
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Balance Sheets and Consolidated Statements of Earnings as
reported in exhibit 13 of the Form 10-K and is qualified in its entirety
by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                                    <C>
<PERIOD-TYPE>                          YEAR
<FISCAL-YEAR-END>                      JAN-28-1995
<PERIOD-START>                         JAN-30-1994
<PERIOD-END>                           JAN-28-1995
<CASH>                                 369,833
<SECURITIES>                                 0
<RECEIVABLES>                          115,914
<ALLOWANCES>                                 0
<INVENTORY>                          1,999,148
<CURRENT-ASSETS>                     2,530,713
<PP&E>                               4,459,838
<DEPRECIATION>                         791,033
<TOTAL-ASSETS>                       6,571,193
<CURRENT-LIABILITIES>                2,136,943
<BONDS>                                785,448
<COMMON>                                29,795
                        0
                                  0
<OTHER-SE>                           3,399,080
<TOTAL-LIABILITY-AND-EQUITY>         6,571,193
<SALES>                              8,745,586
<TOTAL-REVENUES>                     8,745,586
<CGS>                                6,007,958
<TOTAL-COSTS>                        1,664,180
<OTHER-EXPENSES>                       161,406
<LOSS-PROVISION>                             0
<INTEREST-EXPENSE>                      67,975
<INCOME-PRETAX>                        844,067
<INCOME-TAX>                           312,300
<INCOME-CONTINUING>                    531,767
<DISCONTINUED>                               0
<EXTRAORDINARY>                              0
<CHANGES>                                    0
<NET-INCOME>                           531,767
<EPS-PRIMARY>                             1.85
<EPS-DILUTED>                             1.85
        



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission