Cox Radio, Inc.
Ticker: CXR 1400 Lake Hearn Drive
Exchange: New York Stock Exchange Atlanta, Georgia 30319
Industry: Transportation (404) 843-5000

Type of Shares:Class A Common Shares Filing Date:7/25/96
U.S. Shares:7,500,000 Offer Date:9/26/96
Non-U.S. Shares:0 Filing Range:$15.00 - $17.00
Primary Shares:7,500,000 Offer Price:$18.50
Secondary Shares:0 Gross Spread:$1.20
Offering Amount: $120,000,000 Selling:$0.72
Expenses: - Reallowance:$0.10
Shares Out After:27,240,000
Spin out parent firm: Cox Enterprises, Inc.

ManagerTierPhone
Lehman Brothers IncorporatedLead Manager (212) 640-6129
Allen & Company IncorporatedCo-manager (212) 832-8000
CS First BostonCo-manager (212) 909-3312
Morgan Stanley & Co. IncorporatedCo-manager (212) 703-4797

Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
12/31/95 3/31/96 3/31/95 3/31/96
Revenue:$167.10$40.60$35.90Assets:$495.80
Net Income:$1.50-$0.30-$1.30Liabilities:$295.30
EPS:Equity:$200.50

Note: Dollar amounts are in U.S. millions; Audited figures expressed as full year,
unaudited figures are partial year

Business Description
The company, upon completion of the Pending Transactions, will be one of the ten largest radio broadcasting companies in the United States, based on both net revenues and number of stations. The company will own or operate, or provide sales and marketing services for, 40 radio stations clustered in 12 markets, including 18 stations to be acquired from NewCity. On a pro forma basis for 1995, the company will be the number one radio station group ranked by revenue share and audience share in five of its 12 markets. On a pro forma basis, the company would have generated net revenue of $172 million and broadcast cash flow of $49 million during the twelve month period ending March 31, 1996. The company as part of CEI, was a pioneer radio broadcasting, building its first station in 1934, acquiring its flagship station, WSB-AM (Atlanta), in 1939 and launching its first FM station, WSB-FM (Atlanta), in 1948. The company seeks to maximize the revenues and broadcast cash flow of its radio stations by operating and developing clusters of stations in demographically attractive and rapidly growing markets, including major markets such as Los Angeles and Sunbelt markets such as Atlanta, Miami, Tampa, Orlando, San Antonio and Birmingham.

Use of Proceeds
The proceeds from the proposed offering will be used to repay the CEI Notes, to partially fund the NewCity acquisition and for general corporate purposes.

Last updated: 10/28/96

©1996 IPO Data Systems, Inc. - All rights reserved.