CUSIP No. 24702R101
|
|
1
|
NAME OF REPORTING PERSONS
Southeastern Asset Management, Inc. I.D. No. 62-0951781
|
|||
2
|
CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP (See Instructions)
|
(a) x
(b) o
|
||
3
|
SEC USE ONLY
|
|||
4
|
SOURCE OF FUNDS (See Instructions)
00: Funds of investment advisory clients
|
|||
5
|
CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEMS 2(d) or 2(e)
|
o
|
||
6
|
CITIZENSHIP OR PLACE OF ORGANIZATION
Tennessee
|
|||
NUMBER OF
SHARES
BENEFICIALLY
OWNED BY
EACH
REPORTING
PERSON
WITH
|
7
|
SOLE VOTING POWER
(Discretionary Accounts)
34,281,460 shares
|
||
8
|
SHARED OR NO VOTING POWER
27,939,000 shares (Shared)
7,615,168 shares (No Vote)
|
|||
9
|
SOLE DISPOSITIVE POWER
(Discretionary Accounts)
41,896,628 shares
|
|||
10
|
SHARED DISPOSITIVE POWER
27,939,000 shares (Shared)
0 shares (None)
|
|||
11
|
AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
69,835,628* shares
|
|||
12
|
CHECK BOX IF THE AGGREGATE AMOUNT IN ROW 11 EXCLUDES CERTAIN SHARES
|
x
See Item
5(a) |
||
13
|
PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW 11
4.0%
|
|||
14
|
TYPE OF REPORTING PERSON
IA
|
CUSIP No. 24702R101
|
|
1
|
NAME OF REPORTING PERSONS
O. Mason Hawkins I.D. No. XXX-XX-XXXX
|
|||
2
|
CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP (See Instructions)
|
(a) o
(b) x
|
||
3
|
SEC USE ONLY
|
|||
4
|
SOURCE OF FUNDS (See Instructions)
00: None
|
|||
5
|
CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEMS 2(d) or 2(e)
|
o
|
||
6
|
CITIZENSHIP OR PLACE OF ORGANIZATION
Citizen of United States
|
|||
NUMBER OF
SHARES
BENEFICIALLY
OWNED BY
EACH
REPORTING
PERSON
WITH
|
7
|
SOLE VOTING POWER
(Discretionary Accounts)
None
|
||
8
|
SHARED OR NO VOTING POWER
None
|
|||
9
|
SOLE DISPOSITIVE POWER
None
|
|||
10
|
SHARED DISPOSITIVE POWER
None
0 shares (None)
|
|||
11
|
AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
None (See Item 3)
|
|||
12
|
CHECK BOX IF THE AGGREGATE AMOUNT IN ROW 11 EXCLUDES CERTAIN SHARES
|
o
|
||
13
|
PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW 11
0.0%
|
|||
14
|
TYPE OF REPORTING PERSON
IN
|
Item 4.
|
Purpose of Transaction
|
Item 7.
|
Material to be Filed as an Exhibit
|
Southeastern Asset Management, Inc.
|
||||
By:
|
/s/ O. Mason Hawkins | |||
Name: O. Mason Hawkins
|
||||
Title: Chairman of the Board and Chief Executive Officer
|
||||
O. Mason Hawkins, Individually
|
||||
/s/ O. Mason Hawkins | ||||
Southeastern Asset Management, Inc.
|
||||
By:
|
/s/ O. Mason Hawkins | |||
Name: O. Mason Hawkins
|
||||
Title: Chairman of the Board and Chief Executive Officer
|
||||
O. Mason Hawkins, Individually
|
||||
/s/ O. Mason Hawkins | ||||
Sincerely,
|
|||
/s/ Carl C. Icahn | /s/ O. Mason Hawkins | /s/ G. Staley Cates | |
Carl C. Icahn | O. Mason Hawkins | G. Staley Cates | |
Icahn Enterprises LP | Southeastern | Southeastern | |
Asset Management | Asset Management |
Assumes Only Icahn and Southeastern Do Not Tender | ||||||
Pro Forma Value to Tendering Shareholders 1
|
||||||
Assumed NTM P/E Multiple 2
|
5.5x
|
6.0x
|
6.6x
|
7.2x
|
||
Cash
|
$9.99
|
$9.99
|
$9.99
|
$9.99
|
||
% of $14 Tender Offer
|
71%
|
71%
|
71%
|
71%
|
||
Pro Forma Equity Value
|
$4.57
|
$4.98
|
$5.48
|
$5.98
|
||
Warrant
|
$1.15
|
$1.37
|
$1.65
|
$1.94
|
||
Total Value to Tendering Shareholders
|
$15.72
|
$16.35
|
$17.13
|
$17.92
|
||
% Premium to Michael Dell/Silver Lake Deal
|
15.1%
|
19.8%
|
25.5%
|
31.3%
|
||
Assumes Only Icahn, Southeastern and Michael Dell Roll Do Not Tender | ||||||
Pro Forma Value to Tendering Shareholders 1
|
||||||
Assumed NTM P/E Multiple 2
|
5.5x
|
6.0x
|
6.6x
|
7.2x
|
||
Cash
|
$12.11
|
$12.11
|
$12.11
|
$12.11
|
||
% of $14 Tender Offer
|
86%
|
86%
|
86%
|
86%
|
||
Pro Forma Equity Value
|
$2.16
|
$2.35
|
$2.59
|
$2.82
|
||
Warrant
|
$1.15
|
$1.37
|
$1.65
|
$1.94
|
||
Total Value to Tendering Shareholders
|
$15.42
|
$15.83
|
$16.35
|
$16.88
|
||
% Premium to Michael Dell/Silver Lake Deal
|
13.0%
|
16.0%
|
19.8%
|
23.6%
|
||
1
|
Assumes FY’15 Dell earnings pro forma for the Icahn/Southeastern tender of $2.90, as derived in the accompanying Sources of Funding and Self Tender Offer.
|
2
|
NTM P/E multiples of 5.5x, 6.0x, 6.6x (as calculated by the Special Committee to be the unaffected NTM P/E multiple prior to announcement as per Schedule 14A filed with the SEC by Dell on 6/24/13) and 7.2x (most recent Hewlett Packard FY’14 P/E as per Bloomberg as of 7/11/13).
|
Sources of Funding 3, 4
|
Self Tender Offer
|
|||
Millions (Except Per Share Values)
|
Millions (Except Per Share Values)
|
|||
Cash (Projected as of 7/31/13)
|
13,300
|
Fiscal Year Ending
|
||
Assumed Minimum Cash
|
4,900
|
January 30, 2015
|
||
Break-up and Diligence Fees
|
490
|
Non-GAAP Operating Income 5
|
3,300
|
|
Taxes Paid
|
200 |
Less: Estimated Foregone Dell Financials Services Income 6
|
(250)
|
|
Bond Issuance Fee
|
182
|
Less: Net Interest Expense 7
|
(556)
|
|
Total Available Cash
|
7,528
|
Pro Forma Pre-tax Income
|
2,494
|
|
Taxes
|
549 | |||
Short-term Financing Receivable
|
2,991
|
Pro Forma Net Income
|
1,946
|
|
Long-term Financing Receivables
|
1,383
|
|||
Long-term Structured Financing Debt
|
(999)
|
Shares Outstanding 8
|
1,788
|
|
Short-term Structured Financing Debt
|
(454)
|
Shares Repurchased in Self Tender
|
1,118
|
|
Total Cash Proceeds from Sale of Receivables
|
2,921
|
Pro Forma Shares Outstanding
|
670
|
|
New Senior Term Loans
|
5,200
|
Pro Forma FY’15 EPS
|
$2.90
|
|
Total Proceeds
|
15,649
|
|||
Self Tender Price
|
$14.00
|
|||
Shares Repurchased
|
1,118
|
|||
3
|
Assumes, as per Schedule 14A filed with the SEC by Dell on 6/24/13 $13.3 billion in cash as of 7/31/13.
|
4
|
Assumes, as per Schedule 14A filed by Icahn with the SEC on 7/1/13, total cash available for repurchases of $15.649 billion to repurchase 1.118 billion shares at $14. Total cash available derived from the incurrence of $5.2 billion in new senior term loans, the sale of short-term and long-term financing receivables net of both short-term and long-term structured financing debt for total cash proceeds of $2.9 billion, $10.4 billion of cash and cash equivalents, $486 million of short-term investments, and $2.3 billion of long-term investments (as per Form 10-Q filed with the SEC by Dell on 6/12/13), $490 million of break-up and diligence fees, $200 million of cash taxes paid in connection with repatriating cash from overseas, and $182 million in financing fees. Assumed minimum cash of $6.4 billion as per Schedule 14A filed with the SEC by Dell on 6/5/13, less $1.5 billion equal to undrawn revolver at closing as per Schedule 14A filed with the SEC by Dell on 6/24/13.
|
5
|
Assumes, as per Schedule 14A filed with the SEC by Dell on 6/13/13 $3.3 billion in operating income in the BCG Base Case for fiscal year ending January 30, 2015.
|
6
|
Assumes Dell Financial Services begins to rebuild receivables balance to only generate a deficit of $250 million of income in fiscal year ending January 30, 2015 as compared to the $323 million loss projected by the Special Committee for Dell Financial Services in Fiscal Year Ending January 31, 2014 as per Schedule 14A filed by Dell on 6/5/13.
|
7
|
Assumes 5.5% blended cost of debt and 0.5% interest income.
|
8
|
Assumes, as per Schedule 14A filed with the SEC by Dell on 6/24/13 1.788 billion shares outstanding as of 7/31/13.
|
Inputs:
|
|
Inputs:
|
||||
Assumed Stock Value Price (S)
|
$15.97
|
Assumed Stock Value Price (S)
|
$17.42
|
|||
Strike Price (X) 10
|
$20.00
|
Strike Price (X) 10
|
$20.00
|
|||
Volatility (s) 11
|
37%
|
Volatility (s) 11
|
37%
|
|||
Risk-free Rate 12
|
2%
|
Risk-free Rate 12
|
2%
|
|||
Time to expiration (T) (yrs) 10
|
7.0
|
Time to expiration (T) (yrs) 10
|
7.0
|
|||
Fraction of Warrant Granted Per Share
|
0.25
|
Fraction of Warrant Granted Per Share
|
0.25
|
|||
# of Options (000)
|
279,446
|
# of Options (000)
|
279,446
|
|||
# Shares Outstanding (Projected as of 7/31/13) (000)
|
1,788,000
|
# Shares Outstanding (Projected as of 7/31/13) (000)
|
1,788,000
|
|||
Output:
|
Output:
|
|||||
Adjusted S (Dilution)
|
$14.43
|
Adjusted S (Dilution)
|
$15.81
|
|||
D1
|
0.30
|
D1
|
0.40
|
|||
D2
|
(0.68)
|
D2
|
(0.58)
|
|||
N(D1)
|
0.62
|
N(D1)
|
0.65
|
|||
N(D2)
|
0.25
|
N(D2)
|
0.28
|
|||
Value of Warrant
|
$4.61
|
Value of Warrant
|
$5.49
|
|||
Inputs:
|
Inputs:
|
|||||
Assumed Stock Value Price (S)
|
$19.16
|
Assumed Stock Value Price (S)
|
$20.90
|
|||
Strike Price (X) 10
|
$20.00
|
Strike Price (X) 10
|
$20.00
|
|||
Volatility (s) 11
|
37%
|
Volatility (s) 11
|
37%
|
|||
Risk-free Rate 12
|
2%
|
Risk-free Rate 12
|
2%
|
|||
Time to expiration (T) (yrs) 10
|
7.0
|
Time to expiration (T) (yrs) 10
|
7.0
|
|||
Fraction of Warrant Granted Per Share
|
0.25
|
Fraction of Warrant Granted Per Share
|
0.25
|
|||
# of Options (000)
|
279,446
|
# of Options (000)
|
279,446
|
|||
# Shares Outstanding (Projected as of 7/31/13) (000)
|
1,788,000
|
# Shares Outstanding (Projected as of 7/31/13) (000)
|
1,788,000
|
|||
Output:
|
Output:
|
|||||
Adjusted S (Dilution)
|
$17.46
|
Adjusted S (Dilution)
|
$19.13
|
|||
D1
|
0.50
|
D1
|
0.59
|
|||
D2
|
(0.48)
|
D2
|
(0.39)
|
|||
N(D1)
|
0.69
|
N(D1)
|
0.72
|
|||
N(D2)
|
0.32
|
N(D2)
|
0.35
|
|||
Value of Warrant
|
$6.60
|
Value of Warrant
|
$7.78
|
Assumed NTM P/E Multiple 2
|
5.5x
|
6.0x
|
6.6x
|
7.2x
|
Pro Forma FY’15 EPS
|
$2.90
|
$2.90
|
$2.90
|
$2.90
|
Pro Forma Equity Value
|
$15.97
|
$17.42
|
$19.16
|
$20.90
|
Resultant Value of Warrant
|
$4.61
|
$5.49
|
$6.60
|
$7.78
|
0.25 Warrants Issued Per Share Repurchased
|
0.25
|
0.25
|
0.25
|
0.25
|
Resultant Value of 0.25 Warrant Per Share Repurchased
|
$1.15
|
$1.37
|
$1.65
|
$1.94
|
2
|
NTM P/E multiples of 5.5x, 6.0x, 6.6x (as calculated by the Special Committee to be the unaffected NTM P/E multiple prior to announcement as per Schedule 14A filed with the SEC by Dell on 6/24/13) and 7.2x (most recent Hewlett Packard FY’14 P/E as per Bloomberg as of 7/11/13).
|
8
|
Warrants valued using Black-Scholes model. Valuation assumes dilution.
|
9
|
Assumes 1.118 billion shares are tendered, shareholders who tender will receive 0.25 of a warrant per purchased tendered share.
|
10
|
Assumes a 7 year warrant with a $20 strike price.
|
11
|
Assumes 37% volatility, as per Form 10-K filed with the SEC by Dell on 3/12/13.
|
12
|
Risk-free rate assumes the U.S. Generic Government 7 Year Yield (USGG7YR) as per Bloomberg on 7/11/13.
|