GABELLI EQUITY TRUST INC
N-30B-2, 1995-08-28
Previous: LANDMARK TAX FREE INCOME FUNDS, N-30B-2, 1995-08-28
Next: GABELLI EQUITY TRUST INC, NSAR-A/A, 1995-08-28




<PAGE>
Semi-Annual Report




                                                 THE GABELLI         
                                                 EQUITY TRUST INC.






JUNE 30, 1995   

<PAGE>

                                     /\
                                    /  \
                                   /    \    
                                  /      \
                                 /        \
                                /          \
                               /            \
                              /      / \     \
                             /      /   \     \
                            /      /     \     \
                           /      /       \     \
                          /  E   /         \   P \
                         /   P  /           \  M  \
                        /    S /             \ V   \
                       /      /  MANAGEMENT   \     \
                      /      /_________________\     \
                     /           CASH FLOW            \
                    /__________________________________\
                    ____________________________________
                  /               RESEARCH               \
                 /________________________________________\




         
                      INVESTMENT OBJECTIVE:
         
                      The Gabelli Equity Trust Inc. is a 
                      closed-end, non-diversified management 
                      investment company whose primary 
                      objective is long-term growth of 
                      capital, with income as a secondary 
                      objective.








                  THIS REPORT IS PRINTED ON RECYCLED PAPER.



<PAGE>

TO REQUEST A GABELLI FUND PROSPECTUS simply indicate the fund(s) below, give
us your name and address and send this coupon to: Gabelli Funds, One Corporate 
Center, Rye, New York 10580.  Or, fax this coupon to us at 1-914-921-5118.  
The prospectus(es) contain more complete information, including fees and 
expenses, and should be read carefully prior to investing.

/ / GABELLI ASSET FUND               / / GABELLI VALUE FUND
/ / GABELLI GROWTH FUND              / / GABELLI SMALL CAP GROWTH FUND
                                     / / GABELLI EQUITY INCOME FUND 
Gabelli Global Series:               / / GABELLI U.S. TREASURY MONEY MARKET FUND
                                     GABELLI'S WESTWOOD FUNDS:
    / / TELECOMMUNICATIONS               / / EQUITY FUND 
    / / CONVERTIBLE SECURITIES           / / BALANCED FUND 
    / / INTERACTIVE COUCH POTATO (TM)(C) / / INTERMEDIATE BOND FUND
/ / GABELLI GOLD FUND
/ / GABELLI INTERNATIONAL GROWTH FUND         
        
Name__________________________________________________ Phone____________________

Address_________________________________________________________________________
 
City__________________________________________ State_____________ Zip___________

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -



<PAGE>
                                                                    NO POSTAGE
                                                                     NECESSARY
                                                                    IF MAILED
                                                                     IN THE
                                                                  UNITED STATES

                -----------------------------------------------
                              BUSINESS REPLY MAIL
                FIRST CLASS MAIL   PERMIT NO. 00066   RYE, N.Y.
                -----------------------------------------------
                       POSTAGE WILL BE PAID BY ADDRESSEE


         GABELLI  FUNDS,  INC.
         1 CORPORATE CTR
         RYE, NY  10580-9804
         
         


<PAGE>

[PHOTO OF GABELLI]

The Gabelli Equity Trust
Logo


To our Shareholders,

        In the second quarter of 1995, the Gabelli Equity Trust Inc.'s 
("Equity Trust") net asset value per share, after adjusting for the $0.25 
distribution paid on June 27, 1995, increased 4.7% to $9.92 on June 30, 1995.  
This compares to the 9.5% return in the unmanaged Standard & Poor's 500 
Composite Stock Price Index ("S&P 500") for the quarter.  Year to date, the net 
asset value has increased 10.3% versus the S&P  500's 20.2% increase.  For the 
twelve months ended June 30, 1995, the Equity Trust's net asset value increased
14.0%, after adjusting for all distributions and the spin-off of The Gabelli
Global Multimedia Trust Inc. ("Multimedia Trust").  The S&P 500 was up 26.1%
for the same period.

        Since inception on August 21, 1986, the Equity Trust's net asset value 
has achieved a 200.1% total return, which equates to a 13.2% average annual
return.  The three- and five-year average annual returns were 14.4% and 11.0%,
respectively.

        The Equity Trust's common shares ended the second quarter at $10.00 per 
share on the New York Stock Exchange, an increase of 3.8% for the second
quarter and up 9.3% for the year.  For the twelve months ending June 30, 1995,
the common shares had a return of 7.6%, after adjusting  for all distributions
and the Multimedia Trust spin-off.

WHAT WE DO

        We do what is described as bottom up research:  we read annual reports; 
we visit the competition; we talk to customers; we go belly to belly with
management.  We structure our portfolio by picking stocks. 

        In past reports, we have tried to articulate our investment philosophy
and methodology.  The graphic on the inside of the front cover further
illustrates the interplay among the four components of our valuation approach.

        Our focus is on free cash flow: earnings before interest, taxes, 
depreciation and amortization (EBITDA) minus the capital expenditures 
necessary to grow the business.  We believe free cash flow is the best 
barometer of a business' value.  Rising free cash flow often foreshadows net
earnings improvement.  We also look at earnings per share trends.  Unlike Wall
Street's ubiquitous earnings momentum players, we do not try to forecast
earnings with accounting precision and then trade stocks based on quarterly
expectations and realities.  We simply try to position ourselves in front of
long-term earnings uptrends.  In addition, we analyze on and off balance sheet
assets and liabilities such as plant and equipment, inventories, receivables,
and legal, environmental and health care issues.  We want to know everything
and anything that will add to or detract from our private market value (PMV)
estimates.  Finally, we look for a catalyst:  something happening in the
company's industry or indigenous to the company itself that will surface
value.  In the case of the independent telephone stocks, the catalyst is a
regulatory change.  In the  agricultural equipment business, it is the
increasing worldwide demand for American food and feed crops.  In other
instances, it may be a change in management, a sale or spin-off of a division,
or the development of a profitable new business.
         
         

<PAGE>

MJG PICTURE

        Once we have identified stocks that qualify as fundamental and 
conceptual bargains, we then become patient investors.  This has been a proven
long-term method for preserving and enhancing wealth in the U.S. equities
market.  At the margin, our new investments are focused on businesses that are
well managed and will benefit from sustainable long-term economic dynamics. 
These include macro trends such as the globalization of the market in filmed
entertainment and telecommunications, and micro trends such as an increased
focus on productivity enhancing goods and services.

COMMENTARY

        Strong corporate profits and declining long-term interest rates pushed 
the stock market to record highs in the second quarter of 1995.  Technology
related issues as well as financial stocks were particularly  buoyant.  With
the appetite for transactions whetted by IBM's hostile  offer for Lotus, and
with the market likely to ferret out small to  medium capitalization companies,
the performance of the Equity Trust  should again return to its historical
relationship to other benchmarks. 

        At the beginning of 1995, we opined that due to cost cutting and
productivity gains, corporate profits would remain strong even in a slowing
economy.  We did not anticipate fully the 170 basis point  decline in long-term
interest rates that has helped to propel the stock market to its present
levels.
         
        Despite the current conjecture that the Federal Reserve will cut 
short-term interest rates to ensure a "soft landing" for the economy, we
suspect long-term and perhaps short-term rates are near an intermediate-term
bottom.  This may restrain stocks over the balance of the year.  However, we
believe companies that continue to report positive earnings and cash flow
gains will be adequately rewarded.  In short, stock pickers will have an
opportunity to excel relative to indexers.

INTERVIEW WITH MARIO GABELLI

        We thought we would share with you BARRON'S 1995 midyear interview 
with our Chief Investment Officer.  Discussion of individual companies is not
necessarily reflective of the Fund's portfolio holdings. 

                       BARRON'S 1995 MIDYEAR ROUNDTABLE

    BARRON'S: TELL US, MARIO, WILL THE REST OF '95 BE AS GOOD AS THE FIRST HALF?

    GABELLI: When we started the year, I basically said, "Look, every company
    I follow has been cutting costs and earnings are going to be good. Well,
    earnings have been terrific".

    Q: OKAY. WE'LL GRANT, TOO, THAT THERE'S MORE DEAL ACTIVITY, AS YOU 
    PREDICTED.
    
    GABELLI: My prescription for 1995 was that we were going to have a deal a
    day; that the phenomenon was going to be global and focused; that certain
    companies would buy other companies to gain distribution or product niches. 
    I also pointed to Jack Welch and Kemper as the  beginning of the third wave
    of takeovers, in which hostile deals would become increasingly common. 
    And you saw, just in the last three months - what's that company? - IBM
    launched a hostile bid for a company they wanted.  And Ingersoll-Rand,
    which is a really sleepy company that you would never dream would do a
    hostile, took over Clark Equipment.  You also saw it with International
    Paper trying to overbid a Swiss paper company, taking it to court.  What I
    did not get right was the level of interest rates.  I felt rates wouldn't
    back off from 8% - and they've had one of the bigger rallies in the last
    six months.
         
                                      2

<PAGE>

    Q: SO NOW WHAT? 

    GABELLI: Going forward, I see earnings continuing to be quite good. 
    However - and this is important - the Street is starting to up their 
    expectations, so you're going to start seeing some disappointments.  And    
    when you see disappointments, you're going to see some air pockets in
    stocks.  For example, in the last couple of days consumer related companies
    like Sunbeam and Ethan Allen got absolutely blasted in the market.  Certain
    niches in the health care area, where they've had earnings disappointments,
    are other examples.  So the earnings front  could be terrific over the next
    12 months, but if the Street is starting to discount a lot, what turns out
    to be just a good quarter is going to look lousy.

    On the interest-rate front I'll try again: at 6.5%, rates are not going     
    to go down from here.

    Q: WHY NOT?

    GABELLI: I'm looking at cyclical inflation at 3.6%.  In addition, I see a
    couple of things, like the LDCs' huge need for capital.  Since they have a
    higher return, they can pay more for debt.  So you have an embedded
    structural demand for capital in emerging countries that probably will
    keep real rates of return higher than they have historically been. 
    Therefore, on balance, the things that have lifted the market are not
    there anymore.

    Q: BUT - DON'T TELL US - INDIVIDUAL STOCKS ARE ANOTHER MATTER FOR A SAVVY 
    STOCK PICKER LIKE YOU.
    
    GABELLI: How did you guess? Individual stocks are going to do quite well 
    in their sectors.  In the takeover game, even you can identify some fairly 
    obvious trends.
    
    Q: WHY NOT JUST TELL US ABOUT THEM?

    GABELLI: There are the broadcasters, the banks, the brokers - you can take
    a triple-B approach.  The broadcasters, because of changes in regulations. 
    I identified this back in January and they have done spectacularly well. 
    The brokers, because Glass-Steagall is going to be changed, as we also
    discussed at the Roundtable.  We've already seen the Germans going into
    Britain and buying Kleinwort; the Dresdner Bank did the deal.  You're
    going to see, if Glass-Steagall is changed, that it rings a big bell for
    banks to get into the brokerage business.  Then there are the banks
    themselves.  Every day, you're seeing a bank deal in the headlines.  Those
    8,000 banks - or whatever the number is - are going to be consolidated.

    At the same time, people want industrial companies in America.  You         
    continue to have restructurings, ITT being the most visible.  In that 
    particular case, it's happening because Rand Araskog was a real Latin 
    scholar and remembers "Gallia est omnis divisa in partes tres," except 
    that he thought it was "ITT est omnis divisa in partes tres" [ITT's parts
    are worth more than the whole].

    My conclusion is that over the next six months, the next twelve months,     
    you're going to have some fairly strong stocks.

    Q: WHICH, IS THE QUESTION.

    GABELLI: I just got back from a quick trip abroad - six countries in six
    days or something.  Being in Kuwait and driving to the border there, I got 
    the feeling I wouldn't want to play golf on the border because I slice. 

                                      3

<PAGE>
    
    Being in Jerusalem, one hopes there is peace and a great deal of 
    opportunity.  Being in Italy, which is about 30 minutes by F16 to 
    Bosnia, you worry about those pockets of conflict.  But I was also in 
    Paris and stopped off at the Paris Air Show, where I saw some other 
    dynamics.

    Q: SURE, AERODYNAMICS.

    GABELLI: Those too! But one of the dynamics that is very clear to me, 
    and which I talked about at the Roundtable, is that there are three 
    billion new consumers out there.  You have them in China. You have them 
    in India.  The 5% of the population in India that's middle-class is 
    bigger than the population of Italy.  It's almost as big as the 
    population of Germany.  And they are going to travel.  I was on enough 
    airplanes to make me sensitive to the age of those machines. 

    Q: THERE MUST BE AN INVESTMENT IDEA IN HERE SOMEWHERE?

    GABELLI: Boeing has an advantage, from a currency point of view, and 
    because of its technology position. Also, because an aging fleet needs 
    to be replaced.  And from the point of view that the growth in these 
    emerging markets is consumer-driven.  So Boeing - and vendors to 
    Boeing - are going to be quite attractive over the next two or three 
    years.  I like a bunch of companies in the Boeing-vendor category.  One 
    might argue that I should just buy Boeing at $64 or buy Honeywell, 
    which makes some advanced avionics for it, at $42 - and I'm kind of 
    orienting my thinking in that fashion.  But the ones that I'm 
    particularly fond of - and I have ridden them up and down - are the 
    nuts and bolts makers.

    Q: CAN YOU BE A TAD MORE SPECIFIC?

    GABELLI: There's a company called SPS Technologies, with 5.5 million 
    shares outstanding and a new management.  The stock is at $37.  
    Earnings this year should be $2.35 - $2.50, and they are going to march 
    right up to $5 by 1998.  Management will make some acquisitions on top 
    of that, so you're talking about $7 - $8 of earnings. The stock is 
    going to sell at a materially higher price.  Hi-Shear is a company that 
    sells at $7 and has six million shares outstanding.  It's a small cap, 
    but it's breaking even at the bottom of its cycle and - as soon as 
    Boeing starts shipping more - they're going to get better orders.

    Then, you have some bigger companies like Crane, which has 30 million 
    shares on the New York Stock Exchange and trades at $36.  They earned 
    $1.85 in '94; they're going to do $2.40 this year.  Earnings are going 
    to march right up to $3.50 - $5.00 by the year 2000.  In the Boeing 
    category, they make things like anti-skid brakes, so the planes stop 
    when you want them to.  They make pumps.  And they've bought a couple 
    of other small suppliers to Boeing, so they have a package there.  We 
    are also very fond of another company, called Ametek, on the New York 
    Stock Exchange.  It has about 34 million shares outstanding.  The stock 
    is at $17.  They are going to do $1.35 this year, which marches 
    steadily up to about three bucks in the year 2000.  We're a major 
    shareholder.  They've been buying back the stock.  They're very 
    shareholder-sensitive, they're cash-generators.  And the only part of 
    Ametek's business that's been limping is this aerospace part, where 
    they do precision instruments, fluid gauges and so on.

    Then we like a company called Curtiss-Wright.  I've liked it for a long 
    time.

    Q: NO KIDDING! 

    GABELLI: I know, I've been on it for 10 years.  Eventually, like a 
    stopped clock, I'll be right.  They've got 

                                      4


<PAGE>

    close to $100 million, or $20 a share, in cash.  And they make things 
    like wing-flap actuators and they are getting orders on the new 
    Boeings.  Right now there is an air pocket in earnings.  But the stock 
    has drifted up with the market.
    
    Another is Kollmorgen, which makes certain types of motors.  It's a $7 
    stock, 10 million shares.  This year, they'll have earnings of about 50 
    cents a share, with its price marching up to close to $32 by the year 
    2000.  At $7, I figure this is what my good buddy, Peter, would call a 
    "four-bagger."  They're starting to get their act together.

    Q: KOLLMORGEN ISN'T EXACTLY A PURE PLAY ON BOEING?

    GABELLI: No, whereas SPS and Hi-Shear are.  With Ametek, it's 
    cyclically depressed; roughly one-third of their business.  But Boeing 
    and its vendors are such an obvious play in terms of the airline stocks 
    doing better, which obviously improves their ability to finance new 
    planes.  And it's not only U.S.-oriented - Boeing is very much in the 
    global market.  My last name in that sector is Sequa.  They make 
    jet-engine parts and their Chromalloy division makes parts that have to 
    go into airplanes every time they're periodically overhauled.  The 
    stock is at $31 and they can do about $3.50 a share, looking out to 
    '97-'98. They've made a series of blunders that cost the shareholders a 
    bundle.  But, hopefully, they'll just wait for the cycle to catch up now.

    Q: WHAT ELSE ARE YOU DOING? 

    GABELLI: Another area is telephones.  In Kuwait, the phone service was 
    fabulous.  In Jerusalem, it was terrific.  Every day, around the world, 
    long distance rates are coming down and demand is growing double-digits, 
    both for voice and data.  So I like the long-distance companies.  I like 
    AT&T and I like Sprint.

    Q: NOW YOU LIKE SPRINT? 

    GABELLI: Sprint I like, not because the management has great vision, 
    and not because they are doing a joint venture with Deutsche Telekom 
    and France Telecom.  But I like what they're doing with the cable 
    companies - using the cable structure, both marketing and distribution, 
    to gain access to customers.  They are positioning themselves to be a 
    global brand-name factor in local telephony.  So at $34 I like Sprint, 
    even though I have had some difficulties with management's vision in 
    the past - or lack thereof.

    Q: IS THAT IT, MARIO? 

    GABELLI: Are you kidding?  In the global game, you have things like 
    music, that travel well.  I'm sure Batman Forever will do quite well in 
    the global interactive-couch potato game.  So I'm still recommending 
    stocks like Time Warner and Viacom.  Entertainment is terrific.  When I 
    was driving from the airport in Kuwait, every house had a dish on it.  
    In India they've gone from 500,000 to 16 million satellite dishes.  In 
    Iran, they have them - and they're not supposed to.  In Indonesia they 
    are growing.  Other things that travel well are CNN, Turner Broadcasting 
    and News Corp.  And Disney cartoons - everybody I talked to wants a 
    cartoon channel.

    Q: THAT SAYS SOMETHING. 

    GABELLI: I also like other companies in the global media area.  I 
    talked about Seagram in January. 

                                      5

<PAGE>

   

    Essentially, they sold plastics, contrary to the advice in The Graduate 
    and got into filmed entertainment. Seagram is probably going to figure 
    out a way to get a network distributor; they'll buy a CBS at some 
    point, even though the price is a little rich here.

    Another we're participating in is American Brands which I also mentioned
    at the Roundtable.  They are in the golf business.  There are 14,500 golf
    courses that are growing at 5%.  More people are playing.   People want to
    travel but they'd all travel to places where there's a golf course.  This
    company has the Foot-Joy and Titleist brands.   Unfortunately, they'll make
    the mistake of trying to buy Callaway Golf.  They are better off
    aggressively buying back their own stock.  But on the other side, they'll
    probably follow the path of ITT.  They'll split the company up into three:
    their consumer brands, their global tobacco business in the U.K. and their
    liquids business, which is primarily alcohol.

    Q: WHAT IS IT WORTH?

    GABELLI: The company is worth about $65, if they do nothing but 
    continue to buy back their stock and not do silly things like buy 
    Callaway, even though it's synergistic.  But even if they do, the stock 
    has a value of $100 by the year 2000 - and it's selling at $38 with a 
    fat dividend.  Now, they have a high propensity to do something dumb, 
    but if they do, they'll become the target of a hostile takeover.  And 
    investors like me are going to support that.  The management has been 
    told they should really be aggressively doing smart things like buying 
    back the stock or restructuring, not making investment bankers rich by 
    doing deals they bring to them.

    Q: TOO BAD YOU NEVER SPEAK YOUR MIND.

    GABELLI: Another idea that's right in front of my nose is that cigars 
    are back.  Premium cigars are back in particular, and there is only one 
    publicly-held cigar company in the U.S., Culbro.  Culbro imports 
    cigars. Pre-Castros are in, Castros are in and post-Castros are going 
    to be in.  So the stock is selling around $28. The stock spiked five or 
    ten points because they announced a deal with a Spanish tobacco 
    company.  But my point is that, even if the deal breaks, demand for 
    premium cigars is one of the great little growth industries.  Everybody 
    is smoking.  I'm just trying to figure out where.

    Q: ON THE TRUMAN BALCONY! BUT GO ON.

    GABELLI: In the restructuring camp, I also like an old favorite, which 
    I own a lot of, Hilton.  They put the company up for auction.  They got 
    a lot of bidders, but not for the whole company.  That may also have 
    been the case with Multimedia, which I recommended in January and still 
    like.  They are going to split Hilton in two.  And when somebody sits 
    down and calculates the present value of the parts, it'll be interesting.  
    So I like Hilton at $67.  The spin-offs, in hotels and in gaming, are 
    going to find their own respective suitors.  Finally, going back to 
    another old idea, regulatory change coming out of the Telecommunications 
    Deregulation Act of 1995 or 1996 will allow broadcasters to be basically 
    non-controlled.  Cable will be able to get into telephone; telephones will 
    be able to get into cable.  We're going see a lot of mergers and 
    acquisitions.  On my list of transaction-driven companies are all the 
    small ones: Media General, Multimedia, Outlet Communications, Citicasters 
    and a bunch of radio operators. 

    BARRON'S: THANKS, MARIO.


         
                                      6


<PAGE>

LET'S TALK STOCKS

The following are stock specifics on selected holdings of the Equity Trust's
investments.  Favorable EBITDA prospects do not necessarily translate into
higher stock prices, but they do express a positive trend which we believe
will develop over time.

American Express Company (AXP - $35.125 - NYSE), founded in 1850, is a
diversified travel and financial services company operating in 160 countries
around the world.  The company is best known for its American Express card.     
Less well recognized are its other important operations, such as
Minneapolis-based American Express Financial Advisors, Inc. (formerly IDS
Financial Services), which sells financial products  ranging from mutual funds
to annuities.  In 1994 Harvey Golub, Chairman and CEO, continued his program of
refocusing AXP on its core  charge card and travel services businesses by
spinning off Lehman Brothers Holdings Inc.  We look for earnings growth at
double digit rates over the balance of this decade.

Chris-Craft Industries, Inc. (CCN - $35.00 - NYSE) is primarily engaged in
television broadcasting through its roughly 70% ownership of BHC
Communications, Inc. (BHC - $80.375 - ASE).  BHC owns and operates independent
TV stations in Los Angeles (KCOP) and Portland, Oregon (KPTV).  BHC also 
controls 50% of United Television, Inc. (UTVI -  $71.00 - NASDAQ), an operator
of an NBC-affiliated TV station, an ABC affiliate and three independent
outlets.  BHC has entered into a partnership agreement with Paramount
Communications, Inc. to form and launch a new, fifth television network called
United Paramount Television Network (UPN).  With about $1.5 billion in
marketable securities and cash, derived from the 1993 disposition of Time
Warner securities, CCN is strongly positioned to expand its operations.  CCN 
is the eighth-largest TV station group owner in the U.S., covering  almost 20%
of TV households.

General Motors Corporation (GM - $46.875 - NYSE) is positioned to benefit from
a recovery in North American auto sales.  Last year, its North  American
operations were profitable for the first time in four years and international
profits continue to grow.  With Jack Smith at the helm, GM is improving the
style and quality of its cars, rationalizing its production processes and
greatly reducing its costs.  With peak earnings power exceeding $10 per share,
GM is a core holding. 

GTE Corporation (GTE - $34.125 - NYSE) is the fourth-largest publicly-owned
telecommunications company in the world and is the largest domestic local
telephone company, serving 22 million access lines in 30 states.  GTE is the
nation's second largest provider of cellular service, with a controlling
interest in metropolitan and rural service areas having over 50 million POPS.

Media General, Inc. (MEG'A - $30.50 - ASE)  is a Richmond, VA - based company
publishing daily newspapers in Richmond, VA, Tampa, FL and Winston-Salem, NC. 
Media General owns three network TV stations in Tampa, Charleston, SC, and
Jacksonville, FL, and a cable television franchise in Fairfax County, VA.  With
a recovery in the operations and values of media properties, the successful     
defense of the Richmond franchise from encroachment by the Washington Post, and
a pickup in transactions in the cable arena, this company is poised for a
significant rebound.

Pittway Corporation (PRY'A - $45.75 - ASE; PRY - $45.75 - ASE)  has 
undergone significant changes over the past few years, selling or 
spinning off businesses representing half its sales volume and over 60% 
of its income.  The company has two remaining core businesses, 
manufacturing and distributing professional burglar and fire alarm 
equipment and publishing trade magazines and directories.  The Ademco 
Security Group, approximately 75% of revenues, is having banner years.  
Penton Publishing appears to be emerging from three years of difficult 
operating conditions as operating margins are now showing improvement.  
Pittway is also involved in real estate and other promising ventures, 
including a 45% interest in a leading manufacturer of encryption 
equipment and a 5% equity interest in a satellite broadcast company.  


                                      7

<PAGE>

Sprint Corporation (FON - $33.625 - NYSE) remains very attractive in light of
its very low valuation and prospects for earnings acceleration.  It trades at
59% of our $67 estimate of private market  value.  We expect the telephone and
cellular operations to be the main contributors to operations due to the
continuation of strong customer growth.  We point out subscriber growth of 67%
in cellular last year.  The long distance operations should maintain less
spectacular call volume growth at the industry average of approximately 8%. 
Sprint's high cost structure also provides an opportunity for earnings
acceleration through further cost restructuring.  An alliance with a
multinational communications partner also appears imminent and will provide
Sprint with the critical mass necessary to position itself strategically as a
dominant player in the multinational telecommunications market.

Time Warner Inc. (TWX - $41.125- NYSE) is one of the largest diversified media
and publishing companies in the world, with a market capitalization of over $15
billion.  Warner Brothers Studios, the company's filmed entertainment
subsidiary, was ranked number one at the box office for the third consecutive
year.  Its most recent summer blockbuster, Batman Forever, grossed $150 million
in its first few weeks in theaters.  Time Warner is restructuring its business
into copyright and creativity (notably publishing, music and filmed
entertainment) on one side and distribution (mostly cable) on the other.  Under
the aegis of Gerald M. Levin, investors can expect significant returns.
        
Viacom Inc. (VIA - $46.50 - ASE; VIA'B - $46.375 - ASE) has evolved into one
of the world's dominant media companies.  Following its recent acquisitions of
Paramount Communications and Blockbuster Entertainment, the company is now
selling non-core assets and focusing on the global expansion of its media
franchises. 

10% DISTRIBUTION POLICY

Pursuant to the Equity Trust's 10% Distribution Policy, the Equity Trust will
distribute $0.25 per share at the end of each of the first three calendar
quarters.  The final distribution in December is an adjusting distribution in
order to meet the Fund's 10% payout goal as well as Internal Revenue Code
requirements.
        
The Fund recently distributed its second quarter distribution of $0.25 per 
share on June 27, 1995.  The next distribution is scheduled for payment in 
September of 1995.

IN CONCLUSION

The first half of 1995 has been terrific for equity investors.  We believe the
market will prove to be a sterner test in the second half, with stock selection
more critical to success.  As always, we have reservations regarding the broad
market.  At current levels, investors have made a big bet that the economy will
slow down without stalling and that inflation and interest rates will remain
low.  If reality does not conform with expectation, stocks could hit an air
pocket.  
        
Regardless of what Mr. Market has in store for us over the balance of the year,
we believe our portfolio offers excellent fundamental long-term value.  We
remain confident that if we buy good businesses at opportunistic prices, we
will enhance the value of the assets you have entrusted to us.
        


                                          Sincerely,
                                       
                                          Mario J. Gabelli, CFA
                                          President and Chief Investment Officer
July 17, 1995                 



                                      8

<PAGE>
<TABLE>  
                                                   THE GABELLI EQUITY TRUST INC.
                                                         PORTFOLIO CHANGES
                                                    QUARTER ENDED JUNE 30, 1995
                                                            (UNAUDITED)

<CAPTION>  
                                                                                                                    OWNERSHIP AT
                                                                                                                      JUNE 30,
                                                                                                      SHARES            1995
                                                                                                    ----------      -------------
<S>                                                                                                    <C>              <C>
NET PURCHASES 
  COMMON STOCKS
American Brands, Inc. .........................................................................        45,000           220,000
Atlantic Richfield Company.....................................................................         3,000            33,000
BC TELECOM Inc. ...............................................................................        20,000            90,000
BCE Mobile Communications Inc. ................................................................         1,500            15,000
Brau und Brunnen (a)...........................................................................         4,040            12,540
CANAL +, Sponsored ADR.........................................................................         4,000            22,000
Carter-Wallace, Inc. ..........................................................................        39,800           160,000
Chevron Corporation............................................................................         1,000             5,000
Church & Dwight Co., Inc. .....................................................................        20,000            70,000
COMSAT Corporation.............................................................................        10,000           100,000
Culbro Corporation.............................................................................         7,000            23,000
Darden Restaurants Inc. (b)....................................................................         5,000             5,000
Deutsche Bank AG, Sponsored ADR (c)............................................................       139,500           155,000
Dole Food Company, Inc. .......................................................................         5,000            70,000
Earl Scheib, Inc. .............................................................................        10,000            60,000
E.I. du Pont de Nemours and Company............................................................        39,000            39,000
Ferro Corporation..............................................................................         4,500            60,000
Gaylord Entertainment Company, Class A (d).....................................................        14,425            29,425
Gillette Company (e)...........................................................................        12,000            24,000
Greif Bros. Corporation, Class A (e)...........................................................       120,000           240,000
Greif Bros. Corporation, Class B (e)...........................................................         1,700             3,400
Grupo Televisa S.A., GDR.......................................................................        34,500            50,000
Handy & Harman.................................................................................        40,500           120,500
Hilton Hotels Corporation......................................................................        21,000            80,000
Independent Newspapers plc ORD.................................................................        15,000            50,000
Keystone International, Inc. ..................................................................         3,000            23,000
Lawter International, Inc. ....................................................................         4,000            30,000
Liberty Corporation............................................................................         8,000            40,000
LIN Broadcasting Corporation...................................................................        66,000           100,000
Lotus Development Corporation..................................................................       125,500           125,500
Lufkin Industries, Inc. .......................................................................        25,000            50,000
LVHM Moet Hennessy Louis Vuitton, Sponsored ADR................................................         3,000             3,000
Marion Merrell Dow Inc. .......................................................................         3,000           103,000
Mark IV Industries, Inc. (d)...................................................................         8,479           178,068
Meredith Corporation...........................................................................         6,000            26,000
Minnesota Mining and Manufacturing Company.....................................................        35,000           110,000
Multimedia, Inc., New..........................................................................        25,000           175,000
National Presto Industries, Inc. ..............................................................           400             6,400
Navistar International Corporation.............................................................        30,000           400,000
Oriental Press Group ORD.......................................................................       100,000           249,000
PACCAR Inc. ...................................................................................         5,000            10,000
Ralston Purina Group (f).......................................................................         4,075           134,075
Reader's Digest Association, Inc., Class B.....................................................         6,500            46,000
Santa Fe Energy Resources, Inc. ...............................................................        20,000            50,000
SBC Communications Inc. (g)....................................................................       190,000           190,000
Seagram Company Ltd. ..........................................................................        50,000           100,000
Sequa Corporation, Class A.....................................................................         3,000            32,000
Sequa Corporation, Class B.....................................................................         4,000            44,000
South China Morning Post Holdings ORD..........................................................        80,000           100,000
SPS Technologies, Inc. ........................................................................         1,500            84,000
Telecom Corporation of New Zealand Limited, Sponsored ADR......................................           500             1,000
Television Broadcasting Ltd. ORD...............................................................        50,000           100,000
Time Warner Inc. ..............................................................................        25,000           260,000
Tootsie Roll Industries, Inc. .................................................................         9,000             9,000
Wrigley (Wm.) Jr. Company......................................................................        16,000            66,000

NET SALES
  COMMON STOCKS
ALLTEL Corporation.............................................................................        10,000              --
Ameritech Corporation..........................................................................         3,000              --
AMR Corporation................................................................................         5,000            82,000
AptarGroup, Inc. ..............................................................................         1,000           349,000
Belize Holdings Inc. ..........................................................................         1,000                11
BellSouth Corporation..........................................................................           500              --
Berliner Bank Aktiengesellschaft...............................................................         1,200            30,000
Black & Decker Corporation.....................................................................        20,000            20,000
Bruncor, Inc. .................................................................................         1,000              --
Brunswick Corporation..........................................................................        10,000            50,000
Century Telephone Enterprises, Inc. ...........................................................         4,500           175,000
Churchhill Downs Inc. .........................................................................         1,500              --
Clemente Global Growth Fund Inc. ..............................................................         1,000              --
Coca-Cola Enterprises Inc. ....................................................................        35,000           230,000
Contel Cellular Inc. (h).......................................................................        10,000              --
Daimler-Benz Aktiengesellschaft, ADR...........................................................         4,400              --
Detroit Diesel Corporation.....................................................................         3,500              --
Donaldson Company, Inc. .......................................................................         6,500           230,000
Duracell International Inc. ...................................................................         2,500            10,000
Ecolab, Inc. (i)...............................................................................       216,000              --
Fibreboard Corporation, New....................................................................         3,000              --
First Brands Corporation.......................................................................         3,000            30,000
Flextech plc ORD...............................................................................        10,000              --
Ford Motor Company.............................................................................        36,000              --
Foster's Brewing Group Limited, ADR............................................................        10,000              --
Frontier Corporation...........................................................................        45,000             5,000
General Host Corporation.......................................................................         3,500            70,000
General Motors Corporation.....................................................................         5,000           300,000
Harcourt General, Inc. (j).....................................................................       382,000              --
ITT Corporation................................................................................         1,300           105,000
Johnson & Johnson..............................................................................        18,000           167,000
Johnson Controls, Inc. ........................................................................         3,000           110,000
LIN Television Corporation.....................................................................         2,000            15,000
MCI Communications Corporation.................................................................         2,500              --
MFS Communications Company, Inc. ..............................................................         3,000              --
Minerals Technologies Inc. ....................................................................         5,500              --
Morgan Grenfell SMALLCap Fund Inc. ............................................................        10,356             7,000
NewTel Enterprises Limited.....................................................................         3,000              --
NEXTEL Communications, Inc., Class A...........................................................        10,400            19,600
</TABLE>
 
                                                                 9

<PAGE>
<TABLE> 
                                                   THE GABELLI EQUITY TRUST INC.
                                                 PORTFOLIO CHANGES -- (CONTINUED)
                                                    QUARTER ENDED JUNE 30, 1995
                                                            (UNAUDITED)

<CAPTION>
                                                                                                                       OWNERSHIP AT
                                                                                                                          JUNE 30,
                                                                                                      SHARES                1995
                                                                                                    ----------         -------------
<S>                                                                                                  <C>                   <C>
NET SALES--(CONTINUED)
  COMMON STOCKS--(CONTINUED)
Philippine Long Distance Telephone Company.......................................................      2,300                  --
Philips Electronics N.V., New York...............................................................     20,000               120,000
Pittway Corporation, Class A.....................................................................      3,000               392,000
Plum Creek Timber Company, L.P...................................................................     12,500                  --
PS Group, Inc. ..................................................................................      4,000                  --
Puritan Bennett Corporation......................................................................     12,000                  --
Quebec-Telephone.................................................................................      3,000                  --
Ralcorp Holdings, Inc. ..........................................................................      1,666                40,000
Ralston-Continental Baking Group (f).............................................................     45,000                  --
Rayonier Inc. ...................................................................................     35,000                  --
Royal PTT Nederland NV, Sponsored ADR, 144A......................................................     23,000                25,000
Salomon Inc. ....................................................................................      2,000                20,000
Sotheby's Holdings, Inc., Class A................................................................      5,000                 5,000
Southern New England Telecommunications Corporation..............................................     20,000                  --
Southwestern Bell Corporation (g)................................................................    190,000                  --
Sprint Corporation...............................................................................      2,000               665,500
SPX Corporation..................................................................................     10,000                40,000
Tenneco Inc. ....................................................................................      2,204               100,000
Value Line, Inc. ................................................................................      8,000                  --
Varity Corporation, New..........................................................................     10,000               240,000
Westvaco Corporation.............................................................................     25,000                  --
Vodafone Group, Sponsored ADR....................................................................      7,500                  --
Volkswagen AG, Sponsored ADR.....................................................................      7,500                  --

  PREFERRED STOCKS
News Corporation Ltd., Sponsored ADR, Pfd........................................................      2,500                  --
Sprint Corporation, 8.250%, Conv. Pfd............................................................      3,000                27,000

  COMMON STOCK WARRANTS AND RIGHTS
Viacom Inc., Contingent Value Rights, expires 07/07/1995.........................................      5,000                45,000

<FN> 
---------------
 
      (a) Rights subscription.
      (b) Spinoff-1 share of Darden Restaurants Inc. for each share of General Mills, Inc.
      (c) 10 for 1 stock split.
      (d) Stock dividend.
      (e) 2 for 1 stock split.
      (f) Distribution-0.0886 shares of Ralston Purina Group for each share of Ralston-Continental Baking Group.
      (g) Name change from Southwestern Bell Corporation to SBC Communications Inc.
      (h) Cash Merger-$25.50 for each share of Contel Cellular Inc.
      (i) Tendered all shares @ $25.00.
      (j) Tendered all shares @ $40.50 in a Dutch Auction.
</TABLE>
 
                                       10

<PAGE>
<TABLE> 
                         THE GABELLI EQUITY TRUST INC.
 
                            PORTFOLIO OF INVESTMENTS
                           JUNE 30, 1995 (UNAUDITED)
 
<CAPTION>
                                                                                                 MARKET
    SHARES                                                                       COST            VALUE
---------------                                                              ------------     ------------
<C>              <S>                                                         <C>              <C>
COMMON STOCKS--85.9%
                 INDUSTRIAL EQUIPMENT AND SUPPLIES--13.6%
        170,000  AMETEK, Inc. ...........................................    $  2,373,643     $  3,060,000
        180,000  Ampco-Pittsburgh Corporation............................       2,386,035        1,642,500
        349,000  AptarGroup, Inc. .......................................       5,713,579       11,211,625
          7,000  Caterpillar Inc. .......................................         191,305          449,750
         66,000  CLARCOR Inc. ...........................................       1,202,150        1,509,750
         71,925  Crane Co................................................       1,852,074        2,607,281
        125,000  CTS Corporation.........................................       2,855,102        3,812,500
        124,000  Deere & Company.........................................       3,591,078       10,617,500
        230,000  Donaldson Company, Inc. ................................       2,654,323        6,008,750
         19,125  Duriron Company, Inc. ..................................         109,331          430,313
         60,000  Gerber Scientific, Inc. ................................         460,407        1,005,000
        240,000  Greif Bros. Corporation, Class A........................       4,285,781        5,610,000
          3,400  Greif Bros. Corporation, Class B (a)....................          69,824           79,475
         40,000  Guardsman Products, Inc. ...............................         450,400          515,000
        400,000  IDEX Corporation........................................       3,940,517       13,400,000
         23,000  Keystone International, Inc. ...........................         465,275          451,375
         35,000  Lafarge Corporation.....................................         595,375          656,250
         50,000  Lufkin Industries, Inc. ................................         908,349          937,500
         12,000  M/A-Com, Inc.+..........................................          57,975          141,000
         40,000  Manitowoc Company, Inc. ................................         870,450        1,155,000
        178,068  Mark IV Industries, Inc. ...............................       2,001,932        3,828,462
         12,500  Martin Marietta Materials, Inc. ........................         278,437          250,000
        400,000  Navistar International Corporation+.....................       8,051,983        6,050,000
        130,000  Nortek, Inc.+...........................................         808,129        1,121,250
          5,000  Nortek, Inc., Special Common+ (a).......................          72,155           43,125
         10,000  PACCAR Inc. ............................................         516,001          467,500
         45,000  Pittway Corporation.....................................         985,804        2,058,750
        392,000  Pittway Corporation, Class A............................       6,107,004       17,934,000
          2,000  Scientific-Atlanta, Inc. ...............................          29,175           44,000
         32,000  Sequa Corporation, Class A+.............................       1,283,329          936,000
         44,000  Sequa Corporation, Class B+.............................       2,141,060        1,474,000
         84,000  SPS Technologies, Inc.+.................................       2,830,863        3,160,500
        100,000  St. Joe Paper Company...................................       3,333,516        6,350,000
        240,000  Varity Corporation, New+................................       4,648,970       10,560,000
         20,000  Watts Industries, Inc., Class A.........................         415,830          501,250
                                                                              -----------      -----------
                                                                               68,537,161      120,079,406
                                                                              -----------      -----------
                 TELECOMMUNICATIONS--11.5%
        168,000  AT&T Corp. .............................................       6,301,308        8,925,000
         90,000  BC TELECOM Inc. ........................................       1,611,422        1,546,176
         80,000  BCE Inc. ...............................................       2,681,717        2,570,000
             11  Belize Holdings Inc. ...................................             176              176
          7,000  British Telecommunications plc, Sponsored ADR...........         450,422          439,250
         50,000  Cable & Wireless plc, Sponsored ADR.....................       1,037,173        1,025,000
         35,000  Cincinnati Bell Inc. ...................................         650,375          883,750
          1,600  Compania Telefonos de Chile SA, Sponsored ADR...........         105,319          130,200
        141,000  C-TEC Corporation+......................................       2,782,272        3,542,625
         30,000  C-TEC Corporation, Class B+.............................         463,817          738,750
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       11

<PAGE>
<TABLE>  
                         THE GABELLI EQUITY TRUST INC.
 
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           JUNE 30, 1995 (UNAUDITED)
 
<CAPTION>
                                                                                                 
                                                                                                 MARKET 
    SHARES                                                                       COST            VALUE 
---------------                                                              ------------     ------------
<C>              <S>                                                         <C>              <C>
COMMON STOCKS (CONTINUED)
                 TELECOMMUNICATIONS (CONTINUED)
          5,000  Frontier Corporation....................................    $     83,875     $    120,000
        440,000  GTE Corporation.........................................       8,821,086       15,015,000
         15,000  Hong Kong Telecommunications Ltd., Sponsored ADR........         214,925          298,125
          1,000  Hungarian Telephone & Cable Corp.+......................          12,000           13,625
      1,020,000  Jamaica Telephone Ltd. ORD+.............................         101,641          100,429
         40,000  Lincoln Telecommunications Company......................         593,225          630,000
         10,000  Maritime Telegraph and Telephone Company, Limited.......         162,919          140,603
         20,000  Motorola, Inc. .........................................         377,000        1,342,500
         50,000  NYNEX Corporation.......................................       2,038,358        2,012,500
         30,000  Pacific Telesis Group Inc. .............................         977,865          802,500
         25,000  Royal PTT Nederland NV, Sponsored ADR, 144A (c).........         668,718          890,625
        190,000  SBC Communications Inc. ................................       3,375,539        9,048,750
         10,000  Singapore Telecommunications Limited ORD................          23,114           19,535
        665,500  Sprint Corporation......................................       9,092,518       22,377,437
      3,000,000  STET-Societa Finanziaria Telefonica p.a. ORD............       5,770,661        8,300,217
          4,000  Telecom Argentina Stet-France Telecom S.A.,
                   Sponsored ADR.........................................         189,158          180,500
          1,000  Telecom Corporation of New Zealand Limited,
                   Sponsored ADR.........................................          48,126           60,625
      3,200,000  Telecom Italia SpA, ORD.................................       6,460,061        8,677,471
        260,000  Telecomunicacoes Brasileiras SA (Telebras), Sponsored
                   ADR...................................................       4,632,854        8,515,000
          5,927  Telecomunicacoes Brasileiras SA (Telebras),
                   Sponsored ADR, 144A (c)+..............................         333,613          194,109
          7,500  Telefonica de Argentina S.A., ADR, Class B..............         202,670          185,625
         55,000  Telefonica de Espana, Sponsored ADR.....................       1,880,319        2,131,250
         13,000  Telefonos De Mexico SA, Sponsored ADR...................         515,642          385,125
                                                                              -----------      -----------
                                                                               62,659,888      101,242,478
                                                                              -----------      -----------
                 BROADCASTING--9.5%
        135,000  BHC Communications, Inc., Class A+......................       7,118,598       10,850,625
         70,000  Capital Cities/ABC, Inc. ...............................       3,120,473        7,560,000
        316,313  Chris-Craft Industries, Inc. ...........................       4,690,339       11,070,955
        511,448  Chris-Craft Industries, Inc., Class B (a)...............       8,836,324       17,900,680
         50,000  Grupo Televisa S.A., GDR................................         897,963        1,018,750
        128,000  Havas, Sponsored ADR....................................       2,466,155        2,480,000
         40,000  Liberty Corporation.....................................       1,132,137        1,090,000
         15,000  LIN Television Corporation+.............................          63,060          504,375
        160,000  Outlet Communications, Inc., Class A+...................       1,734,690        6,000,000
        100,000  Television Broadcasting Ltd. ORD+.......................         396,239          351,521
        360,000  United Television, Inc. ................................      10,317,070       25,560,000
                                                                              -----------      -----------
                                                                               40,773,048       84,386,906
                                                                              -----------      -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       12

<PAGE>
 
                         THE GABELLI EQUITY TRUST INC.
 
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           JUNE 30, 1995 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                                                 MARKET
    SHARES                                                                       COST            VALUE
---------------                                                              ------------     ------------
<C>              <S>                                                         <C>              <C>
COMMON STOCKS (CONTINUED)
                 FINANCIAL SERVICES--6.0%
        570,000  American Express Company................................    $ 10,418,500     $ 20,021,250
         24,000  Banco Santander SA, ADR.................................       1,024,016          945,000
            260  Berkshire Hathaway Inc.+................................         824,299        6,097,000
         30,000  Berliner Bank Aktiengesellschaft........................       6,004,015        7,940,124
         18,000  Commerzbank AG, Sponsored ADR...........................         715,857          859,500
        155,000  Deutsche Bank AG, Sponsored ADR.........................       6,422,445        7,517,500
         15,000  Financial Security Assurance Holdings Ltd. .............         318,312          375,000
         25,000  Hibernia Corporation....................................         198,750          221,875
        100,000  Lehman Brothers Holdings Inc. ..........................       2,284,759        2,187,500
         33,000  Midland Company.........................................         977,318        1,443,750
         12,000  Morgan (J.P.) & Co. Incorporated........................         752,350          841,500
         60,000  Riggs National Corporation+.............................         552,538          592,500
         20,000  Salomon Inc. ...........................................         969,805          802,500
         10,000  SunTrust Banks, Inc. ...................................         419,333          582,500
         50,000  Unitrin, Inc. ..........................................       1,724,643        2,375,000
          2,000  U.S. Trust Corporation..................................         105,790          144,000
                                                                              -----------      -----------
                                                                               33,712,730       52,946,499
                                                                              -----------      -----------
                 WIRELESS COMMUNICATIONS--5.2%
        250,000  AirTouch Communications Inc.+...........................       5,710,602        7,125,000
        110,000  Allen Group Inc. .......................................       1,343,490        3,258,750
         67,500  Associated Group, Inc., Class A+........................         354,616        1,164,375
         67,500  Associated Group, Inc., Class B+........................         354,616        1,248,750
         15,000  BCE Mobile Communications Inc.+.........................         435,205          499,208
        175,000  Century Telephone Enterprises, Inc. ....................         947,557        4,965,625
        100,000  COMSAT Corporation......................................       1,955,600        1,962,500
        100,000  LIN Broadcasting Corporation............................       8,961,861       12,650,000
         19,600  NEXTEL Communications, Inc., Class A+...................         220,544          276,850
         41,000  Securicor Group plc, ORD................................         611,606        1,051,878
          4,000  Securicor Group plc, Class A ORD........................          45,881           61,586
          5,500  Teleglobe Inc. .........................................          83,078           78,082
        322,000  Telephone and Data Systems, Inc. .......................       3,135,658       11,712,750
                                                                              -----------      -----------
                                                                               24,160,314       46,055,354
                                                                              -----------      -----------
                 ENTERTAINMENT--4.8%
         29,000  Bay Meadows Operating Company...........................         498,410          464,000
         29,425  Gaylord Entertainment Company, Class A..................         671,773          742,981
         50,000  GC Companies, Inc.+.....................................         952,487        1,637,500
         10,000  GTECH Holdings Corporation+.............................         170,269          292,500
         12,000  PolyGram NV.............................................         315,663          709,500
         13,650  Sony Music Entertainment ORD............................         589,405          578,178
        120,000  THORN EMI plc, Sponsored ADR............................       1,752,187        2,505,000
        260,000  Time Warner Inc. .......................................       6,673,963       10,692,500
         61,072  Todd-AO Corporation, Class A............................         183,216          351,164
        290,000  Viacom Inc., Class A+...................................       3,264,108       13,485,000
        245,000  Viacom Inc., Class B+...................................       3,962,443       11,361,875
                                                                              -----------      -----------
                                                                               19,033,924       42,820,198
                                                                              -----------      -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       13

<PAGE>
 
                         THE GABELLI EQUITY TRUST INC.
 
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           JUNE 30, 1995 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                                                 MARKET
    SHARES                                                                       COST            VALUE
---------------                                                              ------------     ------------
<C>              <S>                                                         <C>              <C>
COMMON STOCKS (CONTINUED)
                 CABLE--4.2%
         22,000  CANAL+, Sponsored ADR...................................    $    778,125     $    602,250
         65,000  Comcast Corporation, Class A............................       1,009,207        1,182,188
         68,125  Comcast Corporation, Class A Special....................         655,333        1,264,570
         81,036  International Family Entertainment, Inc., Class B+......       1,022,652        1,276,317
        475,000  Media General, Inc., Class A............................       9,204,364       14,487,500
        175,000  Multimedia, Inc., New+..................................       3,639,044        6,781,250
          5,000  Shaw Cable Systems, Ltd Class B, Conv. .................          32,748           30,032
         40,000  Shaw Communications Inc., Class B, Conv. ...............         382,635          240,253
        462,125  Tele-Communications, Inc., Class A+.....................       9,233,442       10,831,055
                                                                              -----------      -----------
                                                                               25,957,550       36,695,415
                                                                              -----------      -----------
                 DIVERSIFIED INDUSTRIAL--4.0%
         23,000  Culbro Corporation+.....................................         575,450          759,000
         40,000  GATX Corporation........................................         673,434        1,885,000
        105,000  ITT Corporation.........................................       6,898,371       12,337,500
        375,000  Lamson & Sessions Co.+..................................       2,325,669        2,156,250
         30,000  Lawter International, Inc. .............................         265,306          360,000
        110,000  Minnesota Mining and Manufacturing Company..............       6,013,481        6,297,500
        115,000  National Service Industries, Inc. ......................       2,561,115        3,320,625
        100,000  Tenneco Inc. ...........................................       4,600,898        4,600,000
         43,000  Thomas Industries Inc. .................................         617,782          704,125
         90,000  Trinity Industries, Inc. ...............................       1,543,169        2,992,500
        100,000  Tyler Corporation+......................................         354,618          312,500
                                                                              -----------      -----------
                                                                               26,429,293       35,725,000
                                                                              -----------      -----------
                 CONSUMER PRODUCTS--4.0%
        220,000  American Brands, Inc. ..................................       8,364,269        8,745,000
         20,000  Black & Decker Corporation..............................         363,703          617,500
         50,000  Brunswick Corporation...................................         671,001          850,000
        160,000  Carter-Wallace, Inc. ...................................       2,483,844        1,820,000
         70,000  Church & Dwight Co., Inc. ..............................       1,510,107        1,452,500
         10,000  Duracell International Inc. ............................         271,927          432,500
         30,000  First Brands Corporation................................         775,625        1,286,250
         24,000  Gillette Company........................................         691,975        1,071,000
          6,400  National Presto Industries, Inc. .......................         214,785          290,400
         30,000  Outboard Marine Corp. ..................................         579,550          588,750
         26,715  Park-Ohio Industries, Inc.+.............................         310,560          320,580
         20,000  Philip Morris Companies Inc. ...........................       1,017,750        1,487,500
         60,000  Procter & Gamble Company................................       3,176,254        4,312,500
        134,075  Ralston Purina Group....................................       4,239,040        6,837,825
         50,000  Scotts Company, Class A+................................         833,295        1,093,750
         55,000  Tambrands Inc. .........................................       2,241,277        2,351,250
        100,000  Whitman Corporation.....................................       1,082,376        1,937,500
                                                                              -----------      -----------
                                                                               28,827,338       35,494,805
                                                                              -----------      -----------
                 FOOD AND BEVERAGE--3.9%
         12,540  Brau und Brunnen........................................       2,495,778        2,385,855
         30,000  Campbell Soup Company...................................         870,925        1,470,000
        230,000  Coca-Cola Enterprises Inc. .............................       3,285,304        5,031,250
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       14

<PAGE>
 
                         THE GABELLI EQUITY TRUST INC.
 
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           JUNE 30, 1995 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                                                 MARKET
    SHARES                                                                       COST            VALUE
---------------                                                              ------------     ------------
<C>              <S>                                                         <C>              <C>
COMMON STOCKS (CONTINUED)
                 FOOD AND BEVERAGE (CONTINUED)
          5,000  Darden Restaurants Inc. ................................    $     23,535     $     54,375
         70,000  Dole Food Company, Inc. ................................       2,208,494        2,038,750
         30,000  Eskimo Pie Corporation..................................         498,750          495,000
        150,000  Fomento Economico Mexicano SA, ADR......................         474,875          352,500
         34,000  General Mills, Inc. ....................................         729,062        1,746,750
         20,000  Guinness plc, Sponsored ADR.............................         729,362          740,200
         45,000  Kellogg Company.........................................       2,393,384        3,211,875
          3,000  LVHM Moet Hennessy Louis Vuitton, Sponsored ADR.........         111,250          108,750
        150,000  PepsiCo, Inc. ..........................................       4,918,783        6,843,750
         60,000  Quaker Oats Company.....................................       1,643,900        1,972,500
         40,000  Ralcorp Holdings, Inc.+.................................       1,737,776          915,000
        100,000  Seagram Company Ltd. ...................................       2,713,688        3,462,500
          9,000  Tootsie Roll Industries, Inc. ..........................         599,790          623,250
         66,000  Wrigley (Wm.) Jr. Company...............................       2,773,001        3,060,750
                                                                              -----------      -----------
                                                                               28,207,657       34,513,055
                                                                              -----------      -----------
                 AUTOMOTIVE: PARTS AND ACCESSORIES--3.8%
         34,000  APS Holding Corporation, Class A+.......................         527,000          896,750
         72,500  Echlin Inc. ............................................       1,145,362        2,519,375
        150,000  Genuine Parts Company...................................       5,327,630        5,681,250
        120,500  Handy & Harman..........................................       1,653,850        1,867,750
        110,000  Johnson Controls, Inc. .................................       3,093,027        6,215,000
        315,000  Modine Manufacturing Company............................       3,287,827       11,576,250
         30,000  Pep Boys - Manny, Moe & Jack............................         531,000          802,500
         10,100  Quaker State Corporation................................         141,905          151,500
         27,500  Republic Automotive Parts, Inc.+........................         204,233          409,062
         40,000  SPX Corporation.........................................         866,938          455,000
        128,000  Standard Motor Products, Inc. ..........................         870,900        2,592,000
         30,000  Wynn's International, Inc. .............................         420,462          697,500
                                                                              -----------      -----------
                                                                               18,070,134       33,863,937
                                                                              -----------      -----------
                 BUSINESS SERVICES--2.5%
        125,000  International Business Machines Corporation.............       6,188,440       12,000,000
        125,000  Landauer, Inc. .........................................         809,065        2,359,375
        125,500  Lotus Development Corporation+..........................       8,002,507        8,000,625
                                                                              -----------      -----------
                                                                               15,000,012       22,360,000
                                                                              -----------      -----------
                 HEALTH CARE--2.1%
         10,000  Amgen Inc.+.............................................         366,444          804,375
          6,500  Biogen, Inc.+...........................................         181,025          289,250
        167,000  Johnson & Johnson.......................................       7,493,359       11,293,375
         24,000  Mallinckrodt Group, Inc. ...............................         710,919          852,000
        103,000  Marion Merrell Dow Inc. ................................       3,341,290        2,626,500
         10,000  Pfizer Inc. ............................................         639,063          923,750
         56,000  Sandoz Ltd., Sponsored ADR..............................       1,009,438        1,918,000
                                                                              -----------      -----------
                                                                               13,741,538       18,707,250
                                                                              -----------      -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       15

<PAGE>
 
                         THE GABELLI EQUITY TRUST INC.
 
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           JUNE 30, 1995 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                                                 MARKET
    SHARES                                                                       COST            VALUE
---------------                                                              ------------     ------------
<C>              <S>                                                         <C>              <C>
COMMON STOCKS (CONTINUED)
                 AUTOMOTIVE--1.7%
        300,000  General Motors Corporation..............................    $  9,568,077     $ 14,062,500
         30,000  Harley Davidson, Inc. ..................................         298,350          731,250
                                                                              -----------      -----------
                                                                                9,866,427       14,793,750
                                                                              -----------      -----------
                 ENERGY--1.7%
         34,000  Apache Corporation......................................         844,013          930,750
         33,000  Atlantic Richfield Company..............................       3,562,478        3,621,750
         52,500  British Petroleum Company plc, ADR......................       2,431,318        4,495,313
        115,000  Burlington Resources Inc. ..............................       5,340,447        4,240,625
          5,000  Chevron Corporation.....................................         186,025          233,125
        300,000  Kaneb Services, Inc.+...................................       1,545,137          637,500
         50,000  Santa Fe Energy Resources, Inc.+........................         478,875          475,000
                                                                              -----------      -----------
                                                                               14,388,293       14,634,063
                                                                              -----------      -----------
                 CONSUMER SERVICES--1.3%
        450,000  Rollins, Inc. ..........................................       4,479,713       10,800,000
         20,000  Sierra On-Line, Inc.+...................................         158,303          500,000
                                                                              -----------      -----------
                                                                                4,638,016       11,300,000
                                                                              -----------      -----------
                 PUBLISHING--1.3%
         50,000  Independent Newspapers plc ORD..........................         243,202          274,370
         12,000  McGraw-Hill Companies, Inc. ............................         707,700          910,500
         26,000  Meredith Corporation....................................         559,588          659,750
        190,002  New York Times Company, Class A.........................       2,610,818        4,465,047
          5,000  News Corporation Limited, ADS...........................          54,120          113,125
        249,000  Oriental Press Group ORD................................         140,871          100,562
          2,024  Pearson plc ORD.........................................          20,058           19,155
         46,000  Reader's Digest Association, Inc., Class B..............       1,806,980        1,880,250
        100,000  South China Morning Post Holdings ORD...................          59,335           60,095
        230,000  Western Publishing Group, Inc.+.........................       3,633,014        2,587,500
                                                                              -----------      -----------
                                                                                9,835,686       11,070,354
                                                                              -----------      -----------
                 RETAIL--0.9%
         25,000  Crown Books Corporation+................................         284,112          281,250
         60,000  Earl Scheib, Inc.+......................................         600,706          330,000
         70,000  General Host Corporation................................         477,775          428,750
         30,000  Lillian Vernon Corporation..............................         364,849          551,250
        433,000  Neiman Marcus Group, Inc. ..............................       6,164,008        6,170,250
         22,000  Strawbridge & Clothier, Series A........................         580,752          440,000
                                                                              -----------      -----------
                                                                                8,472,202        8,201,500
                                                                              -----------      -----------
                 HOTELS/CASINOS--0.8%
         80,000  Hilton Hotels Corporation...............................       4,224,736        5,620,000
         50,000  Mirage Resorts, Incorporated+...........................         532,231        1,531,250
                                                                              -----------      -----------
                                                                                4,756,967        7,151,250
                                                                              -----------      -----------
                 AIRLINES--0.7%
         82,000  AMR Corporation+........................................       5,409,579        6,119,250
                                                                              -----------      -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       16

<PAGE>
 
                         THE GABELLI EQUITY TRUST INC.
 
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           JUNE 30, 1995 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                                                 MARKET
    SHARES                                                                       COST            VALUE
---------------                                                              ------------     ------------
<C>              <S>                                                         <C>              <C>
COMMON STOCKS (CONTINUED)
                 ELECTRONICS--0.6%
          1,000  Hitachi, Ltd., ADR......................................    $     60,300     $    100,250
          1,000  Matsushita Electric Industrial Co. Ltd., ADR............          92,800          155,000
          1,500  NEC Corp., ADR..........................................          43,625           82,500
        120,000  Philips Electronics N.V., New York......................       1,576,516        5,130,000
          2,000  Sony Corporation........................................          63,850           97,000
                                                                              -----------      -----------
                                                                                1,837,091        5,564,750
                                                                              -----------      -----------
                 SPECIALTY CHEMICAL--0.6%
         39,000  E.I. du Pont de Nemours and Company.....................       2,554,500        2,681,250
         60,000  Ferro Corporation.......................................         959,687        1,590,000
         36,000  Pratt & Lambert, Inc. ..................................         523,025          841,500
                                                                              -----------      -----------
                                                                                4,037,212        5,112,750
                                                                              -----------      -----------
                 AVIATION: PARTS AND SERVICES--0.4%
         50,000  Curtiss-Wright Corporation..............................       2,491,103        2,231,250
        145,000  Hi-Shear Industries Inc.+...............................       2,317,757        1,069,375
                                                                              -----------      -----------
                                                                                4,808,860        3,300,625
                                                                              -----------      -----------
                 COUNTRY/CLOSED-END FUNDS--0.4%
         70,000  Emerging Germany Fund Inc. .............................         512,662          507,500
         25,000  France Growth Fund, Inc. ...............................         246,844          256,250
         61,123  Future Germany Fund.....................................         762,926          939,766
         34,250  Italy Fund, Inc. .......................................         300,170          265,438
          7,000  Morgan Grenfell SMALLCap Fund Inc. .....................          62,558           71,750
         71,326  New Germany Fund........................................         781,786          864,828
         32,769  Royce Value Trust, Inc. ................................         348,547          393,228
                                                                              -----------      -----------
                                                                                3,015,493        3,298,760
                                                                              -----------      -----------
                 METALS AND MINING--0.3%
         15,000  Barrick Gold Corporation................................         403,375          378,750
         13,500  Homestake Mining Company................................         206,675          222,750
         20,000  Newmont Gold Company....................................         800,047          805,000
         55,000  Pegasus Gold Inc.+......................................         934,232          556,875
         10,000  Placer Dome Inc. .......................................         175,163          261,250
                                                                              -----------      -----------
                                                                                2,519,492        2,224,625
                                                                              -----------      -----------
                 TRANSPORTATION--0.1%
         11,000  Florida East Coast Industries, Inc. ....................         523,108          811,250
                                                                              -----------      -----------
                 OTHER--0.0%
          5,000  Sotheby's Holdings, Inc., Class A.......................          59,938           68,125
                                                                              -----------      -----------
TOTAL COMMON STOCKS......................................................     479,278,951      758,541,355
                                                                              -----------      -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       17

<PAGE>
 
                         THE GABELLI EQUITY TRUST INC.
 
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           JUNE 30, 1995 (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                                 MARKET
    SHARES                                                                       COST            VALUE
---------------                                                              ------------     ------------
<C>              <S>                                                         <C>              <C>
PREFERRED STOCKS--0.9%
                 AUTOMOTIVE--0.5%
         75,000  General Motors Corporation, Depositary Shares, Pfd.,
                   $3.25.................................................    $  3,750,000     $  4,725,000
                                                                              -----------      -----------
                 CONSUMER PRODUCTS--0.2%
         34,000  Fieldcrest Cannon, Inc., 6.000%, Series A, Conv. Pfd.,
                   144A (c)..............................................       1,877,500        1,564,000
                                                                              -----------      -----------
                 TELECOMMUNICATIONS--0.1%
         27,000  Sprint Corporation, 8.250%, Conv. Pfd. .................         860,625          938,250
      2,130,723  Telecomunicacoes de Sao Paulo SA (Telesp),
                   Pfd., Registered......................................         261,253          263,881
                                                                              -----------      -----------
                                                                                1,121,878        1,202,131
                                                                              -----------      -----------
                 CABLE--0.1%
          8,000  Tele-Communications, Inc., Jr. Pfd., Class B, Ex.,
                   6.000%................................................         408,017          516,000
                                                                              -----------      -----------
                 DIVERSIFIED INDUSTRIAL--0.0%
          3,500  GATX Corporation, 3.875%, Conv. Pfd. ...................         185,600          196,000
                                                                              -----------      -----------
TOTAL PREFERRED STOCKS...................................................       7,342,995        8,203,131
                                                                              -----------      -----------
COMMON STOCK WARRANTS AND RIGHTS--0.0%
                 ENTERTAINMENT--0.0%
         45,000  Viacom Inc., Contingent Value Rights, expires
                   07/07/1995+...........................................         230,850           64,687
                                                                              -----------      -----------
 
<CAPTION>
   PRINCIPAL
    AMOUNT
---------------
<C>              <S>                                                         <C>              <C>
CORPORATE BONDS--7.0%
                 ENTERTAINMENT--6.6%
 $   20,500,000  Time Warner Inc., Reset Note, Zero Coupon through
                   08/15/1995 due 08/15/2002.............................      20,309,893       20,166,875
     35,000,000  Time Warner Inc., Conv. Sub. Deb., 8.750% due
                   01/10/2015............................................      36,794,083       36,531,250
      1,575,000  Viacom Inc., Ex. Sub. Deb., 8.000% due 07/07/2006.......       1,017,844        1,531,688
                                                                              -----------      -----------
                                                                               58,121,820       58,229,813
                                                                              -----------      -----------
                 INDUSTRIAL EQUIPMENT AND SUPPLIES--0.3%
      3,300,000  Nortek, Inc., Sr. Sub. Note, 9.875% due 03/01/2004......       3,256,920        2,937,000
                                                                              -----------      -----------
                 AUTOMOTIVE: PARTS AND ACCESSORIES--0.1%
        500,000  GenCorp Inc., Conv. Sub. Deb., 8.000% due 08/01/2002....         490,000          483,125
                                                                              -----------      -----------
                 PUBLISHING--0.0%
        200,000  News American Holdings Incorporated, Gtd. Ex. Sub. Note,
                   Zero Coupon due 03/31/2002............................         119,913          195,500
                                                                              -----------      -----------
                 BROADCASTING--0.0%
    FRF 125,000  Havas, Conv. Bonds, Payment-in-kind,
                   3.000% due 12/31/1997.................................          26,357           29,745
                                                                              -----------      -----------
TOTAL CORPORATE BONDS....................................................      62,015,010       61,875,183
                                                                              -----------      -----------
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       18

<PAGE>
 
                         THE GABELLI EQUITY TRUST INC.
 
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           JUNE 30, 1995 (UNAUDITED)
 
<TABLE>
<CAPTION>
   PRINCIPAL                                                                                     MARKET
    AMOUNT                                                                       COST            VALUE
---------------                                                              ------------     ------------
<C>              <S>                                                         <C>              <C>
U.S. TREASURY BILLS--4.0%
    $36,000,000  5.320% to 6.800%++ due 08/24/1995 - 02/08/1996 (d)......    $ 35,260,404     $ 35,260,404
                                                                             ------------     ------------
REPURCHASE AGREEMENT--0.6%
      4,918,000  Agreement with UBS Securities Inc., 6.020% dated
                   06/30/1995, to be repurchased at $4,920,467 on
                   07/03/1995, collateralized by $4,630,000 U.S. Treasury
                   Bonds, 8.625% due 08/15/1997 (value $5,017,994).......       4,918,000        4,918,000
                                                                             ------------     ------------
TOTAL INVESTMENTS................................................   98.4%    $589,046,210(b)   868,862,760
                                                                             =============
OTHER ASSETS AND LIABILITIES (NET)...............................    1.6                        14,025,064
                                                                   -----                      ------------
NET ASSETS.......................................................  100.0%                     $882,887,824
                                                                   =====                      =============

<FN> 
---------------
 (a) Security fair valued under procedures established by the Board of
     Directors.
 (b) Aggregate cost for Federal tax purposes was $588,521,820. Net unrealized
     appreciation for Federal tax purposes was $280,340,940 (gross unrealized
     appreciation was $295,237,636 and gross unrealized depreciation was
     $14,896,696).
 (c) Security exempt from registration under Rule 144A of the Securities Act of
     1933, as amended. These securities may be resold in transactions exempt
     from registration, normally to qualified institutional buyers.
 (d) Securities pledged as collateral for futures contracts.
  +  Non-income producing security.
 ++  Represents annualized yield at date of purchase.
ADR--American Depositary Receipt
ADS--American Depositary Share
FRF--French Franc
GDR--Global Depositary Receipt
ORD--Ordinary Share

</TABLE> 

<TABLE>

FUTURES CONTRACTS--SHORT POSITION
 
<CAPTION>
NUMBER OF                                                                                  UNREALIZED
CONTRACTS                                                                                 DEPRECIATION
---------                                                                                 ------------
<C>         <S>                                                                           <C>
   320      S&P 500 Index Futures, September 1995.....................................     $3,376,147
                                                                                          =============
</TABLE>

-----------------------------------------------------------------------------
<TABLE>
<CAPTION>
                               TOP TEN HOLDINGS
                                JUNE 30, 1995
                               ----------------
    <S>                                       <C>
    Time Warner Inc.                          American Express Company
    Chris-Craft Industries, Inc.              Pittway Corporation
    Viacom Inc.                               General Motors Corporation
    United Television, Inc.                   GTE Corporation
    Sprint Corporation                        Media General, Inc.

</TABLE>
----------------------------------------------------------------------------- 

                       See Notes to Financial Statements.
 
                                       19

<PAGE>
<TABLE> 
                         THE GABELLI EQUITY TRUST INC.
 
                      STATEMENT OF ASSETS AND LIABILITIES
                           JUNE 30, 1995 (UNAUDITED)

<S>                                                                                                    <C>
ASSETS:
    Investments, at value (Cost $589,046,210)
      See accompanying portfolio:
    Investment securities............................................................................  $828,684,356
    U.S. Government obligations......................................................................    35,260,404
    Repurchase agreement.............................................................................     4,918,000
                                                                                                       ------------
                                                                                                        868,862,760
    Cash.............................................................................................       470,259
    Receivable for investment securities sold........................................................     3,768,671
    Dividends receivable.............................................................................     1,785,911
    Interest receivable..............................................................................       954,775
    Variation Margin.................................................................................       208,000
    Other receivables................................................................................     8,348,807
                                                                                                       ------------
        Total Assets.................................................................................   884,399,183
                                                                                                       ------------
LIABILITIES:
    Payable for investment advisory fee..............................................................       716,665
    Payable for investment securities purchased......................................................       414,777
    Accrued Directors' Fees..........................................................................        30,000
    Accrued expenses and other payables..............................................................       349,917
                                                                                                       ------------
        Total Liabilities............................................................................     1,511,359
                                                                                                       ------------
NET ASSETS for 88,988,240 shares outstanding.........................................................  $882,887,824
                                                                                                       ============
NET ASSETS CONSIST OF:
    Common stock at par value........................................................................  $     88,988
    Additional paid-in capital.......................................................................   628,683,162
    Accumulated net realized gain on investments sold................................................    15,287,130
    Distributions in excess of net investment income earned to date..................................   (37,661,201)
    Net unrealized appreciation of investments.......................................................   276,489,745
                                                                                                       ------------
        Total Net Assets.............................................................................  $882,887,824
                                                                                                       ============
NET ASSET VALUE ($882,887,824 / 88,988,240 shares outstanding;
    200,000,000 shares authorized of $0.001 par value)...............................................         $9.92
                                                                                                              =====
</TABLE>
 
<TABLE>
                       STATEMENT OF CHANGES IN NET ASSETS
<CAPTION>
                                                                                         SIX MONTHS
                                                                                           ENDED             YEAR
                                                                                          06/30/95          ENDED
                                                                                        (UNAUDITED)        12/31/94
                                                                                        ------------     ------------
<S>                                                                                     <C>              <C>
Net investment income.................................................................  $  6,181,528     $ 11,585,624
Net realized gain on investments during the period....................................    13,384,560       32,781,619
Net change in unrealized appreciation/depreciation of investments during the period...    64,670,970      (39,475,647)
                                                                                        ------------     -------------
Net increase in net assets resulting from operations..................................    84,237,058        4,891,596
Distributions to shareholders from:*
    Net investment income.............................................................    (6,181,528)     (11,514,882)
    Distributions in excess of net investment income earned to date...................   (37,661,201)         --
    Net realized gain on investments..................................................       --           (31,614,199)
    Paid-in capital...................................................................       --          (112,954,633)
Net increase in net assets from Equity Trust share transactions.......................    17,300,896       38,611,705
                                                                                        ------------     -------------
Net increase/(decrease) in net assets.................................................    57,695,225     (112,580,413)
NET ASSETS:
Beginning of period...................................................................   825,192,599      937,773,012
                                                                                        ------------     -------------
End of period.........................................................................  $882,887,824     $825,192,599
                                                                                        ============     =============
<FN> 
---------------
 
  * Distributions for The Gabelli Global Multimedia Trust Inc. spin-off for the
    year ended December 31, 1994 from net investment income, realized short-term
    gains and paid-in capital were $5,507,685, $2,660,988 and $56,314,066,
    respectively.
 
</TABLE> 
                       See Notes to Financial Statements.
 
                                       20

<PAGE>
<TABLE>  
                           THE GABELLI EQUITY TRUST INC.
 
                              STATEMENT OF OPERATIONS
                FOR THE SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)
 

<S>                                                                                             <C>            <C>
INVESTMENT INCOME:
    Dividends (net of foreign withholding taxes of $253,738)..................................                 $  6,749,691
    Interest..................................................................................                    4,737,844
                                                                                                               ------------
        Total Investment Income...............................................................                   11,487,535
                                                                                                               ------------
EXPENSES:
    Investment advisory fee...................................................................  $4,246,700
    Shareholder communications expense........................................................     375,147
    Transfer agent fees.......................................................................     274,855
    Custodian fees............................................................................     122,272
    Directors' fees...........................................................................      63,546
    Payroll...................................................................................      58,854
    Legal and audit fees......................................................................      40,945
    Other.....................................................................................     123,688
                                                                                                ----------
        Total Expenses........................................................................                    5,306,007
                                                                                                               ------------
NET INVESTMENT INCOME.........................................................................                    6,181,528
                                                                                                               ------------
REALIZED AND UNREALIZED GAIN/(LOSS) ON
  INVESTMENTS:
    Net realized gain/(loss) on:
        Securities transactions...............................................................                   25,010,821
        Futures transactions..................................................................                  (11,627,088)
        Foreign currency transactions.........................................................                          827
                                                                                                               ------------
    Net realized gain on investments during the period........................................                   13,384,560
                                                                                                               ------------
    Net change in unrealized appreciation/depreciation of:
        Securities............................................................................                   66,664,182
        Futures transactions..................................................................                   (1,997,967)
        Foreign currency and other assets and liabilities.....................................                        4,755
                                                                                                               ------------
    Net change in unrealized appreciation/depreciation of
      investments during the period...........................................................                   64,670,970
                                                                                                               ------------
NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS...............................................                   78,055,530
                                                                                                               ------------
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS..........................................                 $ 84,237,058
                                                                                                               ============
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       21

<PAGE>

<TABLE>
                         THE GABELLI EQUITY TRUST INC.
                              FINANCIAL HIGHLIGHTS
PER SHARE AMOUNTS FOR AN EQUITY TRUST SHARE OUTSTANDING THROUGHOUT EACH PERIOD.
 
<CAPTION>
                                                                                                                      SIX MONTHS
                                                           DECEMBER 31,                                                  ENDED
                 -------------------------------------------------------------------------------------------------     06/30/95
                  1986*       1987       1988       1989       1990       1991       1992      1993(A)    1994(A)     (UNAUDITED)
                 --------   --------   --------   --------   --------   --------   --------  -----------  --------    -----------
<S>              <C>        <C>        <C>        <C>        <C>        <C>        <C>       <C>          <C>         <C>
Operating
  performance:
Net asset value,
  beginning
  of period..... $  9.35    $  9.40    $  9.82    $ 11.22    $ 13.34    $ 10.49    $ 10.61    $   10.58   $  11.23     $    9.46
                 -------    -------    -------    -------    -------    -------    -------      -------    -------       -------
Net investment
  income........    0.10       0.16       0.14       0.38       0.44       0.27       0.19         0.14       0.14          0.07
Net realized and
  unrealized
  gain/(loss) on
  investments...   (0.04 )     0.89       2.32+      3.26+     (2.11 )     1.37       1.21         2.13      (0.08)         0.89
Provision for
  income
  taxes.........      --         --      (0.09)     (0.21)        --         --         --           --         --            --
                 -------    -------    -------    -------    -------    -------    -------      -------    -------       -------
Total from
  investment
  operations....    0.06       1.05       2.37       3.43      (1.67)      1.64       1.40         2.27       0.06          0.96
Increase/(decrease)
  in
  net asset
  value from
  Equity Trust
    share
 transactions...      --       0.01       0.02         --         --      (0.42)     (0.36)       (0.50)        --            --
Offering
  expenses
  charged
  to capital
  surplus.......   (0.01 )       --         --         --         --      (0.01)     (0.01)       (0.01)        --            --
Distributions to
  shareholders
  from:
    Net
      investment
      income....      --      (0.19)     (0.21)     (0.29)     (0.53)     (0.27)     (0.19)       (0.11)     (0.14)(b)      (0.07)
   Distributions
      in excess
      of net
      investment
      income....      --         --         --         --         --         --         --           --         --         (0.43)
    Net realized
      gains.....      --      (0.45)     (0.78)     (1.02)     (0.23)     (0.14)     (0.38)       (0.77)     (0.37)           --
   Distributions
      in excess
      of net
      realized
      gains.....      --         --         --         --         --         --         --        (0.02)        --            --
    Paid-in
      capital...      --         --         --         --      (0.42)     (0.68)     (0.49)       (0.21)     (1.32)(b)         --
                 -------    -------    -------    -------    -------    -------    -------      -------    -------       -------
Total
distributions...      --      (0.64)     (0.99)     (1.31)     (1.18)     (1.09)     (1.06)       (1.11)     (1.83)        (0.50)
                 -------    -------    -------    -------    -------    -------    -------      -------    -------       -------
Net asset value,
  end of
  period........ $  9.40    $  9.82    $ 11.22    $ 13.34    $ 10.49    $ 10.61    $ 10.58    $   11.23   $   9.46     $    9.92
                 =======    =======    =======    =======    =======    =======    =======      =======    =======       =======
Market value,
  end of
  period........ $ 8.625    $ 7.625    $ 9.875    $14.000    $10.500    $10.125    $10.250    $  12.125   $  9.625     $  10.000
                 =======    =======    =======    =======    =======    =======    =======      =======    =======       =======
Total Investment
  Return**+.....  (13.8)%     (0.9)%     37.8%      59.0%     (16.7)%     10.9%      15.9%        36.5%     (5.1)%          9.3%
                 =======    =======    =======    =======    =======    =======    =======      =======    =======       =======
Net Asset Value
  Total
  Return***.....    0.5%      17.1%      21.5%      33.2%     (12.7)%     16.2%      14.2%        22.4%       0.5%         10.3%
                 =======    =======    =======    =======    =======    =======    =======      =======    =======       =======
Ratios to average net assets/supplemental data:
Net assets, end
  of period
  (in 000's).... $413,760   $429,490   $484,792   $589,990   $479,863   $595,151   $725,263   $ 937,773   $825,193     $ 882,888
    Net
      investment
      income....   2.89%++    1.50%      1.36%      2.82%      3.84%      2.34%      1.88%        1.25%      1.29%         1.46%++
    Operating
     expenses...   1.24%++    1.24%      1.25%      1.18%      1.18%      1.24%      1.22%        1.20%      1.19%         1.25%++
Portfolio
  turnover
  rate..........   58.8%      96.5%      51.5%      28.1%      15.5%      11.2%      12.5%        24.4%      22.2%          8.3%
<FN>
---------------
   * The Equity Trust commenced operations on August 21, 1986.
  ** Based on market value per share, adjusted for reinvestment of distributions
     and taxes, including distribution of Rights, assuming full subscription by
     shareholder.
 *** Based on net asset value per share, adjusted for reinvestment of
     distributions and taxes, including distribution of Rights, assuming full
     subscription by shareholder.
   + Before provision for income taxes.
  ++ Annualized.
 (a) Per share amounts have been calculated using the monthly average shares
     outstanding method.
 (b) A distribution equivalent to $0.75 per share for The Gabelli Global
     Multimedia Trust Inc. spin-off from net investment income, realized short-
     term gains, and paid-in capital were $0.064, $0.031 and $0.655,
     respectively.
</TABLE>
 
                       See Notes to Financial Statements.
 
                                       22

<PAGE>
 
                         THE GABELLI EQUITY TRUST INC.
 
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
1.  SIGNIFICANT ACCOUNTING POLICIES
 
     The Gabelli Equity Trust Inc. ("Equity Trust") is a closed-end,
non-diversified management investment company organized as a Maryland
corporation and registered under the Investment Company Act of 1940, as amended
(the "1940 Act"). The Equity Trust had no operations until August 11, 1986, when
it sold 10,696 shares of common stock to Gabelli Funds, Inc. (the "Adviser") for
$100,008. Investment operations commenced on August 21, 1986.
 
     The following is a summary of significant accounting policies followed by
the Equity Trust in the preparation of its financial statements.
 
     Security Valuation.  Portfolio securities which are traded on a stock
exchange or NASDAQ National Market System are valued at the last sale price as
of the close of business on the day the securities are being valued, or lacking
any sales, at the mean between closing bid and asked prices. Other
over-the-counter securities are valued at the most recent bid prices as obtained
from one or more dealers that make markets in the securities. Portfolio
securities which are traded both in the over-the-counter market and on a stock
exchange are valued according to the broadest and most representative market, as
determined by the Adviser. Securities traded primarily on foreign exchanges are
valued at the closing price immediately prior to the close of the New York Stock
Exchange of such securities on their respective exchanges or markets. Securities
and assets for which market quotations are not readily available are valued at
fair market value as determined in good faith by or under the direction of the
Board of Directors of the Equity Trust. Short-term investments that mature in
more than 60 days are valued at the highest bid price obtained from a dealer
maintaining an active market on that security. Short-term investments that
mature in 60 days or fewer are valued at amortized cost, unless the Board of
Directors determines that such valuation does not constitute fair value. Debt
instruments having a greater maturity are valued at the highest bid price
obtained from a dealer maintaining an active market in those securities or on
the basis of prices obtained from a pricing service approved as reliable by the
Board of Directors.
 
     Repurchase Agreements.  The Equity Trust may engage in repurchase agreement
transactions. Under the terms of a typical repurchase agreement, the Equity
Trust takes possession of an underlying debt obligation for a relatively short
period (usually not more than one week) subject to an obligation of the seller
to repurchase, and the Equity Trust to resell, the obligation at an agreed-upon
price and time, thereby determining the yield during the Equity Trust's holding
period. This arrangement results in a fixed rate of return that is not subject
to market fluctuations during the Equity Trust's holding period. The value of
the collateral is at least equal at all times to the total amount of the
repurchase obligation, including interest. The Equity Trust bears a risk of loss
in the event that the other party to a repurchase agreement defaults on its
obligations and the Equity Trust is delayed or prevented from exercising its
rights to dispose of the collateral securities, including the risk of a possible
decline in the value of the underlying securities during the period while the
Equity Trust seeks to assert its rights. The Adviser, acting under the
supervision of the Board of Directors, reviews the value of the collateral and
the creditworthiness of those banks and dealers with which the Equity Trust
enters into repurchase agreements to evaluate potential risks.
 
     Futures Contracts.  The Equity Trust may engage in futures contracts for
the purpose of hedging against changes in the value of its portfolio securities
and in the value of securities it intends to purchase. Such investments will
only be made if they are economically appropriate to the reduction of risks
involved in the management of the Equity Trust's investments. Upon entering into
a futures
 
                                       23

<PAGE>
 
                         THE GABELLI EQUITY TRUST INC.
 
             NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
 
contract, the Equity Trust is required to deposit with the broker an amount of
cash or cash equivalents equal to a certain percentage of the contract amount.
This is known as the "initial margin." Subsequent payments ("variation margin")
are made or received by the Equity Trust each day, depending on the daily
fluctuation of the value of the contract. The daily changes in the contract are
recorded as unrealized gains or losses. The Equity Trust recognizes a realized
gain or loss when the contract is closed. The net unrealized
appreciation/depreciation is shown in the financial statements.
 
     There are several risks in connection with the use of futures contracts as
a hedging device. The change in value of futures contracts primarily corresponds
with the value of their underlying instruments, which may not correlate with the
change in value of the hedged investments. In addition, there is the risk the
Equity Trust may not be able to enter into a closing transaction because of an
illiquid secondary market.
 
     Foreign Currency.  The books and records of the Equity Trust are maintained
in United States (U.S.) dollars. Foreign currencies, investments and other
assets and liabilities are translated into U.S. dollars at the exchange rates
prevailing at the end of the period, and purchases and sales of investment
securities, income and expenses are translated on the respective dates of such
transactions. Unrealized gains and losses, not relating to securities, which
result from changes in foreign currency exchange rates have been included in
unrealized appreciation/depreciation of foreign currency and other assets and
liabilities. Unrealized gains and losses of securities, which result from
changes in foreign exchange rates as well as changes in market prices of
securities, have been included in unrealized appreciation/depreciation of
investment securities. Net realized foreign currency gains and losses resulting
from changes in exchange rates include foreign currency gains and losses between
trade date and settlement date on investment securities transactions, foreign
currency transactions and the difference between the amounts of interest and
dividends recorded on the books of the Equity Trust and the amounts actually
received. The portion of foreign currency gains and losses related to
fluctuation in exchange rates between the initial trade date and subsequent sale
trade date is included in realized gain/(loss) from investment securities sold.
 
     Securities Transactions and Investment Income.  Securities transactions are
accounted for as of the trade date with realized gain or loss on investments
determined using specific identification as the cost method. Interest income
(including amortization of premium and discount) is recorded as earned.
 
     Dividends and Distributions to Shareholders.  Dividend income and
distributions to shareholders are recorded on the ex-dividend date. Income
distributions and capital gain distributions are determined in accordance with
income tax regulations which may differ from generally accepted accounting
principles. These differences are primarily due to differing treatments of
income and gains on various investment securities held by the Equity Trust,
temporary differences and differing characterization of distributions made by
the Equity Trust.
 
     Provision for Income Taxes.  The Equity Trust has qualified and intends to
continue to qualify as a regulated investment company under Subchapter M of the
Internal Revenue Code of 1986, as amended. As a result, a Federal income tax
provision is not required.
 
2.  AGREEMENTS AND TRANSACTIONS WITH AFFILIATES
 
     The Equity Trust has entered into an investment advisory agreement (the
"Advisory Agreement") with the Adviser which provides that the Equity Trust will
pay the Adviser a fee, computed weekly and paid monthly, equal on an annual
basis, to 1.00 percent of the value of the Equity Trust's average weekly
 
                                       24

<PAGE>
 
                         THE GABELLI EQUITY TRUST INC.
 
             NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
 
net assets. In accordance with the Advisory Agreement, the Adviser manages the
Equity Trust's portfolio, makes investment decisions for the Equity Trust,
places adds to purchases and sell securities of the Equity Trust and oversees
the administration of all aspects of the Equity Trust's business and affairs.
 
     During the six months ended June 30, 1995, Gabelli & Company, Inc.
("Gabelli & Company") and its affiliates received $24,940 in brokerage
commissions as a result of executing agency transactions in portfolio securities
on behalf of the Equity Trust.
 
     Having received the Board of Directors and shareholders approval, on
November 15, 1994 the Equity Trust contributed $64,482,739 in cash in exchange
for shares of a newly formed, wholly owned investment company subsidiary, The
Gabelli Global Multimedia Trust Inc., and on the same date distributed such
shares to holders of record on October 17, 1994 at the rate of one share of the
Multimedia Trust for every ten shares of the Equity Trust. The distribution was
equivalent to $0.75 per share of the Equity Trust, of which $0.064, $0.031 and
$0.655 was derived from undistributed net investment income, short term capital
gains and paid-in capital, respectively.
 
3.  PORTFOLIO SECURITIES
 
     Cost of purchases and proceeds from sales of securities, other than
short-term securities, aggregated $65,855,898 and $91,083,113, respectively, for
the six months ended June 30, 1995.
 
<TABLE>

4.  CAPITAL
 
     Common stock transactions were as follows:
 

<CAPTION>
                                                                      SIX MONTHS ENDED                 YEAR ENDED
                                                                          06/30/95                      12/31/94*
                                                                  -------------------------     -------------------------
                                                                   SHARES         AMOUNT         SHARES         AMOUNT
                                                                  ---------     -----------     ---------     -----------
<S>                                                               <C>           <C>             <C>           <C>
Shares issued due to reinvestment of dividends and
  distributions.................................................  1,764,509     $17,300,896     3,750,021     $38,611,705
                                                                  ---------     -----------     ---------     -----------
Net increase....................................................  1,764,509     $17,300,896     3,750,021     $38,611,705
                                                                  =========     ===========     =========     ===========

<FN> 
---------------
* Estimated stock issuance costs relating to the July 14, 1993 Rights Offering,
which totalled approximately $650,511, were charged directly against the
proceeds of the offering on July 14, 1993. During the year ended December 31,
1994, the estimated stock issuance costs exceeded the actual stock issuance
costs by $109,131. Therefore, additional paid-in capital has been increased by
this amount in 1994.
 
</TABLE>

5.  MEETING OF SHAREHOLDERS
 
     The annual meeting of shareholders was held on May 17, 1995 whereby
shareholders elected Mario J. Gabelli, Thomas E. Bratter and Felix A. Christiana
as Directors of the Equity Trust. 74,300,013, 74,249,696 and 74,215,303 votes
were cast for each Director and 869,066, 919,382 and 953,776 votes were withheld
for each Director, respectively.
 
     In addition, the shareholders elected Price Waterhouse LLP as certified
public accountants for the Equity Trust for the year ending December 31, 1995.
73,822,279 votes were cast in favor of approval of the proposal, 516,195 votes
were cast against the proposal and 830,604 votes abstained.
 
                                       25

<PAGE>
<TABLE> 
                         THE GABELLI EQUITY TRUST INC.
             QUARTERLY RESULTS OF INVESTMENT OPERATIONS (UNAUDITED)
 
               Shown in thousand of dollars and per common share:
 

<CAPTION>
                                                                                        NET REALIZED AND              NET
                                                                                           UNREALIZED              INCREASE/
                                                                                          GAIN/(LOSS)             (DECREASE)
                                                  TOTAL                 NET              ON INVESTMENTS          IN NET ASSETS
                                                INVESTMENT           INVESTMENT          AND NET OTHER               FROM
                                                  INCOME               INCOME                ASSETS               OPERATIONS
                                             ----------------     ----------------     ------------------     -------------------
<S>                                          <C>        <C>       <C>        <C>       <C>         <C>        <C>          <C>
1995--QUARTER ENDED
06/30/95...................................  $6,110     $0.07     $3,448     $0.04      37,620     $ 0.43     $ 41,068     $ 0.47
03/31/95...................................   5,378      0.06      2,733      0.03      40,436       0.46       43,169       0.49

1994--QUARTER ENDED
12/31/94...................................   5,395      0.06      2,801      0.03     (25,113)     (0.29)     (22,312)     (0.26)
09/30/94...................................   5,936      0.07      3,190      0.04      50,303       0.59       53,493       0.63
06/30/94...................................   5,895      0.07      3,306      0.04      (2,277)     (0.03)       1,029       0.01
03/31/94...................................   5,032      0.06      2,289      0.03     (29,607)     (0.35)     (27,318)     (0.32)

1993--QUARTER ENDED
12/31/93...................................   5,474      0.07      2,690      0.03      14,193       0.17       16,883       0.20
09/30/93...................................   4,641      0.06      1,892      0.03      62,348       0.78       64,240       0.81
06/30/93...................................   5,020      0.07      2,831      0.04      36,374       0.53       39,205       0.57
03/31/93...................................   5,179      0.07      2,957      0.04      44,405       0.65       47,362       0.69
</TABLE>
 
<TABLE> 
                 HISTORICAL DISTRIBUTION SUMMARY (UNAUDITED)
 
                               CALENDAR YEAR 1995
 
<CAPTION>
                                                            DIVIDEND
                                        TOTAL AMOUNT      REINVESTMENT
   PAYABLE DATE        RECORD DATE     PAID PER SHARE        PRICE
-------------------    -----------     --------------     ------------
     <S>                <C>                <C>               <C>
     06/27/95           06/13/95           $ 0.25            $ 9.92
     03/28/95           03/14/95             0.25              9.70
</TABLE>
 
<TABLE>
<CAPTION>
                                                                                      TAXES PAID
                               SHORT-      LONG-                    UNDISTRIBUTED         ON
                                TERM        TERM                      LONG-TERM      UNDISTRIBUTED                     ADJUSTMENT
    ANNUAL      INVESTMENT    CAPITAL     CAPITAL     RETURN OF        CAPITAL          CAPITAL           TOTAL            TO
    SUMMARY       INCOME       GAINS       GAINS      CAPITAL(A)        GAINS          GAINS(B)       DISTRIBUTIONS    COST BASIS
--------------- ----------    --------    --------    ----------    -------------    -------------    -------------    ----------
<S>              <C>          <C>         <C>          <C>             <C>              <C>             <C>             <C>
1994(c)........  $0.13536     $0.06527    $0.30300     $1.38262         --               --             $ 1.88625       $1.38262-
1993(d)........   0.13050      0.02030     0.72930      0.22990         --               --             $ 1.11000        0.22990-
1992(e)........   0.20530      0.04050     0.29660      0.51760         --               --             $ 1.06000        0.51760-
1991(f)........   0.22590      0.03990     0.14420      0.68000         --               --             $ 1.09000        0.68000-
1990...........   0.50470        --        0.22950      0.44580         --               --             $ 1.18000        0.44580-
1989...........   0.29100      0.35650     0.66250       --            $0.6288          $0.2138         $ 1.31000        0.41500+
1988...........   0.14500      0.20900     0.19600       --             0.2513           0.0854         $ 0.55000        0.16590+
1987...........   0.25600      0.49100     0.33500       --             --               --             $ 1.08200         --

<FN> 
---------------
(a) Non-taxable.
(b) Net Asset Value is reduced by this amount on the last business day of the
    year.
(c) On November 15, 1994, the Company distributed shares of The Gabelli Global
    Multimedia Trust Inc. valued at $8.0625 per share.
(d) On July 14, 1993, the Company distributed Rights equivalent to $0.50 per
    share upon full subscription of all issued shares.
(e) On September 28, 1992, the Company distributed Rights equivalent to $0.36
    per share upon full subscription of all issued shares.
(f) On October 21, 1991, the Company distributed Rights equivalent to $0.42 per
    share upon full subscription of all issued shares.
  - Decrease in cost basis.
  + Increase in cost basis.

</TABLE>
 
                                       26

<PAGE>
 
        AUTOMATIC DIVIDEND REINVESTMENT AND VOLUNTARY CASH PURCHASE PLAN
 
ENROLLMENT IN THE PLAN
 
It is the policy of The Gabelli Equity Trust Inc. ("Equity Trust") to
automatically reinvest dividends. As a "registered" shareholder you
automatically become a participant in the Equity Trust's Automatic Dividend
Reinvestment Plan (the "Plan"). The Plan authorizes the Equity Trust to issue
shares to participants upon an income dividend or a capital gains distribution
regardless of whether the shares are trading at a discount or a premium to net
asset value. All distributions to shareholders whose shares are registered in
their own names will be automatically reinvested pursuant to the Plan in
additional shares of the Equity Trust. Plan participants may send their stock
certificates to State Street Bank and Trust Company to be held in their dividend
reinvestment account. Registered shareholders wishing to receive their
distribution in cash must submit this request in writing to:
 
                         The Gabelli Equity Trust Inc.
                    c/o State Street Bank and Trust Company
                                 P.O. Box 8200
                             Boston, MA 02266-8200
 
     Shareholders requesting this cash election must include the shareholder's
name and address as they appear on the share certificate. Shareholders with
additional questions regarding the Plan may contact State Street Bank and Trust
Company at 1 (800) 336-6983.
 
     Shareholders wishing to liquidate reinvested shares held at State Street
Bank and Trust Company may do so in writing or by telephone. Please submit your
request to the above mentioned address or telephone number. Include in your
request your name, address and account number. The cost to liquidate shares is
$2.50 per transaction as well as the brokerage commission incurred. Brokerage
charges are expected to be less than the usual brokerage charge for such
transactions.
 
     If your shares are held in the name of a broker, bank or nominee, you
should contact such institution. If such institution is not participating in the
Plan, your account will be credited with a cash dividend. In order to
participate in the Plan through such institution, it may be necessary for you to
have your shares taken out of "street name" and re-registered in your own name.
Once registered in your own name your dividends will be automatically
reinvested. Certain brokers participate in the Plan. Shareholders holding shares
in "street name" at such institution will have dividends automatically
reinvested. Shareholders wishing a cash dividend at such institution must
contact their broker to make this change.
 
     The number of shares of Common Stock distributed to participants in the
Plan in lieu of cash dividends is determined in the following manner. Under the
Plan, whenever the market price of the Equity Trust's Common Stock is equal to
or exceeds net asset value at the time shares are valued for purposes of
determining the number of shares equivalent to the cash dividends of capital
gains distribution, participants are issued shares of Common Stock valued at the
greater of (i) the net asset value as most recently determined or (ii) 95% of
the then current market price of the Equity Trust's Common Stock. The valuation
date is the dividend or distribution payment date or, if that date is not a New
York Stock Exchange trading day, the next trading day. If the net asset value of
the Common Stock at the time of valuation exceeds the market price of the Common
Stock, participants will receive shares from the Equity Trust valued at market
price. If the Equity Trust should declare a dividend or capital gains
distribution payable only in cash, State Street will buy Common Stock in the
open market, or on the New York Stock Exchange or elsewhere, for the
participants' accounts, except that State Street will endeavor to terminate
purchases in the open market and cause the Equity Trust to issue shares at net
 
                                       27

<PAGE>
 
asset value if, following the commencement of such purchases, the market value
of the Common Stock exceeds the then current net asset value.
 
     The automatic reinvestment of dividends and capital gains distributions
will not relieve participants of any income tax which may be payable on such
distributions. A participant in the Plan will be treated for Federal income tax
purposes as having received, on a dividend payment date, a dividend or
distribution in an amount equal to the cash the participant could have received
instead of shares.
 
     The Equity Trust reserves the right to amend or terminate the Plan as
applied to any voluntary cash payments made and any dividend or distribution
paid subsequent to written notice of the change sent to the members of the Plan
at least 90 days before the record date for such dividend or distribution. The
Plan also may be amended or terminated by State Street on at least 90 days'
written notice to participants in the Plan.
 
VOLUNTARY CASH PURCHASE PLAN
 
     The Voluntary Cash Purchase Plan is yet another vehicle for our
shareholders to increase their investment in the Equity Trust. In order to
participate in the Voluntary Cash Purchase Plan, shareholders must have their
shares registered in their own name and participate in the Dividend Reinvestment
Plan.
 
     Participants in the Voluntary Cash Purchase Plan have the option of making
additional cash payments to State Street Bank and Trust Company for investments
in the Equity Trust's shares at the then current market price. Shareholders may
send an amount from $250 to $3,000. State Street Bank and Trust Company will use
these funds to purchase shares in the open market on or about February 15 and
August 15 of each year. State Street Bank and Trust Company will charge each
shareholder who participates $0.75, plus a pro rata share of the brokerage
commissions. Brokerage charges for such purchases are expected to be less than
the usual brokerage charge for such transactions. It is suggested that any
voluntary cash payments be sent to State Street Bank and Trust Company, P.O. Box
8200, Boston, MA 02266-8200 such that State Street receives such payment
approximately 10 days before February 15 or August 15. A payment may be
withdrawn without charge if notice is received by State Street Bank and Trust
Company at least 48 hours before such payment is to be invested.
 
     For more information regarding the Dividend Reinvestment Plan and Voluntary
Cash Purchase Plan, brochures are available by calling (914) 921-5070 or by
writing directly to the Equity Trust.
 
                                       28

<PAGE>
 
                             DIRECTORS AND OFFICERS
 
                         THE GABELLI EQUITY TRUST INC.
                    ONE CORPORATE CENTER, RYE, NY 10580-1434
 
Directors
Mario J. Gabelli, CFA
  Chairman
 
Paul R. Ades
  Attorney-at-Law
  Partner, Murov & Ades
 
Dr. Thomas E. Bratter
  President, John Dewey Academy
 
Bill Callaghan
  President, Bill Callaghan Associates
 
Felix J. Christiana
  Former Senior Vice President,
  Dollar Dry Dock Savings Bank
 
James P. Conn
  Managing Director/Chief Investment Officer,
  Financial Security Assurance Holdings Ltd.
 
Karl Otto Pohl
  Former President, Deutsche Bundesbank
 
Anthony R. Pustorino
  Certified Public Accountant
  Professor, Pace University
 
Salvatore J. Zizza
  Chairman & Chief Executive Officer,
  The Lehigh Group, Inc.

Officers
Mario J. Gabelli, CFA
  President &
  Chief Investment Officer
 
Bruce N. Alpert
  Vice President & Treasurer
 
Marc S. Diagonale
  Vice President
 
James E. McKee
  Secretary
 
Brigid O. Bieber
  Assistant Secretary
 
Richard W. Ingram
  Assistant Treasurer

Investment Adviser
Gabelli Funds, Inc.
One Corporate Center
Rye, New York 10580-1434

Custodian 
Boston Safe Deposit and Trust Company
 
Counsel  
Willkie Farr & Gallagher
 
Transfer Agent and Registrar  
State Street Bank and Trust Company
 
Stock Exchange Listing 
NYSE-Symbol: GAB
 
Shares Outstanding: 88,988,280
 
The Net Asset Value appears in the Publicly
Traded Funds column, under the heading
"General Equity Funds," in Saturday's
The New York Times and Monday's
The Wall Street Journal. It is also listed in
Barron's Mutual Funds/Closed End Funds
section under the heading "General Equity Funds".
 
The Net Asset Value may be obtained each
day by calling (914) 921-5071.
 
-------------------------------------------------
For general information about
the Gabelli Funds, call 1-800-GABELLI
(1-800-422-3553), fax us at
914-921-5118 or, visit our Internet
homepage at:
http://www.gabelli.com/gabelli
-------------------------------------------------

------------------------------------------------------------------------------- 
Notice is hereby given in accordance with Section 23(c) of the Investment
Company Act of 1940, as amended, that the Equity Trust may from time to time
purchase shares of its capital stock in the open market when the Equity Trust
shares are trading at a discount of 10% or more from the net asset value of the
shares.
--------------------------------------------------------------------------------

<PAGE>
 
<TABLE>
<S>                                                             <C>
THE GABELLI EQUITY TRUST INC.                                   ----------------
ONE CORPORATE CENTER                                            FIRST CLASS MAIL
RYE, NY 10580-1434                                                U.S. POSTAGE    
(914) 921-5070                                                       PAID 
                                                                    RYE, NY
                                                                 PERMIT No. 109
                                                                ----------------  
                                                                   

 
                                                                SEMI-ANNUAL REPORT
                                                                  JUNE 30, 1995
 

                                                                            06/95

</TABLE>



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