o
|
Preliminary Proxy Statement
|
o
|
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
o
|
Definitive Proxy Statement
|
x
|
Definitive Additional Materials
|
o
|
Soliciting Material Pursuant to §240.14a-12
|
x
|
Fee not required.
|
o
|
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
|
(1)
|
Title of each class of securities to which transaction applies:
|
(2)
|
Aggregate number of securities to which transaction applies:
|
(3)
|
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):
|
(4)
|
Proposed maximum aggregate value of transaction:
|
(5)
|
Total fee paid:
|
o
|
Fee paid previously with preliminary materials.
|
o
|
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing.
|
(1)
|
Amount Previously Paid:
|
(2)
|
Form, Schedule or Registration Statement No.:
|
(3)
|
Filing Party:
|
(4)
|
Date Filed:
|
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.
|