XML 43 R32.htm IDEA: XBRL DOCUMENT v3.25.3
Business Combinations (Tables)
9 Months Ended
Sep. 30, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of Business Acquisitions
(In thousands, except per share data)July 11, 2025
Number of Heartland shares receiving stock378
Per share exchange ratio for Heartland shares receiving stock4.9263
Number of shares of SBCF common stock issued 1,862
Multiplied by SBCF price per share at July 11, 2025$29.29 
Value of SBCF common stock issued$54,547 
Number of Heartland shares receiving cash378
Per share cash consideration for Heartland shares receiving cash$147.10 
Cash consideration paid to Heartland shareholders, including cash paid for fractional shares$55,623 
Cash paid to Heartland option holders1,054
Total purchase price$111,224 
(In thousands, except per share data)October 1, 2025
Number of VBI shares receiving stock550
Per share exchange ratio for VBI shares receiving stock38.5000
Number of shares of SBCF common stock issued9,923
Number of shares of SBCF preferred stock issued1
11
Multiplied by SBCF price per share at October 1, 2025$30.50 
Total Value of SBCF common and preferred stock issued$645,785 
Number of VBI shares receiving cash183
Per share exchange ratio for VBI shares receiving cash$1,000.00 
Cash consideration paid to VBI shareholders, including cash paid for fractional shares$183,360 
Total purchase price$829,145 
1Preferred stock is 1/1000th share for every share of common stock
Schedule of Fair Value of Assets Acquired and Liabilities Assumed
The table below presents the provisional allocation of the purchase consideration.
(In thousands)July 11, 2025
Assets:
Cash and cash equivalents$242,672 
Investment securities357,905 
Loans153,294 
Bank premises and equipment7,926 
Core deposit intangibles20,922 
Goodwill22,228 
Other Assets18,590 
Total Assets$823,537 
Liabilities:
Deposits$705,195 
Other Liabilities7,118 
Total Liabilities$712,313 
Schedule of Fair Value of Acquired Loans and Unpaid Principal Balance
The table below presents information with respect to the fair value and unpaid principal balance of acquired loans at the acquisition date.
July 11, 2025
(In thousands)Book BalanceFair Value
Loans:
Construction and land development
$7,575 $7,496 
CRE - owner occupied
31,504 30,790 
CRE - non-owner occupied
40,239 38,992 
Residential real estate52,960 51,434 
Commercial and financial21,104 21,029 
Consumer3,614 3,553 
Total acquired loans$156,996 $153,294