GABELLI EQUITY TRUST INC
N-30D, 2000-08-31
Previous: EMERGING MARKETS GROWTH FUND INC, 485APOS, EX-99.PCODEETH, 2000-08-31
Next: FIDELITY ADVISOR SERIES II, NSAR-A/A, 2000-08-31



[GRAPHIC OF AMERICAN FLAG OMITTED]

[GRAPHIC OF LOGO OMITTED]

THE GABELLI EQUITY TRUST INC.

SEMI-ANNUAL REPORT
JUNE 30, 2000

<PAGE>


[GRAPHIC OF LOGO OMITTED]

Our cover icon represents the  underpinnings of Gabelli.  The Teton mountains in
Wyoming represent what we believe in America -- that creativity, ingenuity, hard
work and a global uniqueness provide enduring values.  They also stand out in an
increasingly complex, interconnected and interdependent economic world.

[GRAPHICS OF STATE FLAGS OMITTED]

ALABAMA  ALASKA  ARIZONA  ARKANSAS  CALIFORNIA  COLORADO  CONNECTICUT   DELAWARE
FLORIDA GEORGIA  HAWAII   IDAHO    ILLINOIS  INDIANA   IOWA   KANSAS    KENTUCKY
LOUISIANA   MAINE  MARYLAND   MASSACHUSETTS   MICHIGAN   MINNESOTA   MISSISSIPPI
MISSOURI   MONTANA   NEBRASKA  NEVADA   NEW HAMPSHIRE    NEW JERSEY   NEW MEXICO
NEW YORK    N. CAROLINA    N. DAKOTA    OHIO   OKLAHOMA    OREGON   PENNSYLVANIA
RHODE ISLAND   S.CAROLINA  S. DAKOTA   TENNESSEE  TEXAS UTAH   VERMONT  VIRGINIA
WEST VIRGINIA   WASHINGTON   WISCONSIN   WYOMING

      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 OUR SHAREHOLDERS,

      At the end of the first  quarter of 2000,  long-dormant  value stocks were
finally attracting attention. The sharp technology stock correction, which began
in the second week of March,  revived the  antiquated  notion that the  severely
depressed stocks of high quality companies in out-of-favor industry groups might
be an  attractive  alternative  to the richly  priced  technology  stocks.  This
all-but-forgotten  concept gained credence as the previous drivers of the Nasdaq
continued to plummet in April.  However,  investors quickly lost interest in the
merits of value investing when technology  stocks began  rebounding in late May.
By the end of the second quarter, all eyes were once again focused on technology
stocks,  leaving the rest of the market adrift. The Dow Jones Industrial Average
("DJIA")  and  Standard & Poor's 500 Index  materially  outperformed  the Nasdaq
Composite Index during the second quarter, but momentum had clearly shifted back
to technology stocks at its close.

                                             [Photo of Mario J. Gabelli omitted]
                                                       [GRAPHIC OF LOGO OMITTED]


      While public market  speculators  remain  ambivalent  about  fundamentally
inexpensive,  high  quality  companies  in more  prosaic  businesses,  the  true
connoisseurs  of  value--corporate  acquirers and leveraged buy out  groups--are
aggressively taking advantage of all the attractive  merchandise in the market's
discount bin. And, of course, value investors like us call this "our space".

INVESTMENT PERFORMANCE

      For the second  quarter ended June 30, 2000,  The Gabelli  Equity  Trust's
(the "Equity  Trust") net asset value ("NAV")  slipped 2.72% after adjusting for
the $0.27 per share  distribution  paid on June 26, 2000.  The Standard & Poor's
("S&P") 500, Value Line Composite and Russell 2000 Indices declined 2.66%, 0.41%
and  3.78%,  respectively,  over the same  period.  Each  index is an  unmanaged
indicator of stock market performance.

      The Equity Trust was up 11.74% over the trailing twelve-month period after
adjusting  for the  $1.17  per  share in  distributions  and the $0.75 per share
spin-off of The Gabelli  Utility  Trust.  The S&P 500,  Value Line Composite and
Russell 2000 Indices rose 7.24%, 1.47% and 14.32%,  respectively,  over the same
twelve-month period.

      For the  ten-year  period ended June 30, 2000,  the Equity  Trust's  total
return  averaged  13.90%  annually,  including  adjustments  of $14.09  share in
distributions,  versus average  annual returns of 17.79%,  14.04% and 13.57% for
the S&P 500, Value Line Composite and Russell 2000 Indices, respectively.  Since
inception on March 3, 1986



<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------
                     AVERAGE ANNUAL RETURNS - JUNE 30, 2000
                     --------------------------------------
                                                    NAV Average        Average Annual
                                                    Annual Return    Investment Return (A)
                                                    -------------    -----------------
   <S>                                                 <C>                 <C>
   1 Year ..........................................   11.74%              14.69%
   5 Year ..........................................   16.90%              16.94%
   10 Year .........................................   13.90%              14.21%
   Life of Fund (SINCE AUGUST 21, 1986) ............   14.51%              14.03%
   (A) BASED ON INITIAL OFFERING PRICE OF $10.00
------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

through  June 30,  2000,  the  Equity  Trust had a  cumulative  total  return of
554.95%,  including  adjustments  of $17.82  per share in  distributions,  which
equates to an average annual total return of 14.51%.

      The Equity  Trust's common shares ended the second quarter at $12.1875 per
share on the New York Stock  Exchange,  a rise of 0.52% for the second  quarter.
The Equity  Trust's  common  shares rose 14.69% over the  trailing  twelve-month
period after adjusting for all distributions.

COMMENTARY

"WHAT, ME WORRY?"

      The labor market remains tight and the threat of wage-driven  inflation is
quite  real.  Despite  six  Federal  Reserve  interest  rate hikes over the last
eighteen  months,  the  economy  is still  growing at a pace that  troubles  the
monetary authorities. This is also an election year. While the campaign has been
a relatively quiet one, the rhetoric is sure to heat up as we approach November.
Political  posturing on economic  issues,  principally  how to  re-allocate  the
growing budget surplus, may rattle the financial markets.  Finally,  while there
are large pockets of attractive  fundamental  values in the equity markets,  the
overall market,  as measured by the S&P 500 Index, is still rather richly priced
relative to historic norms.

[Graphic omitted]
[Pyramid text as follows:]
EPS
PMV
MANAGEMENT
CASH FLOW
RESEARCH

      Of concern to us is the soaring  trade  deficit.  Thus far,  the world has
been happy to finance  this  deficit by buying U.S.  stocks and bonds.  This has
worked out well for all  concerned.  However,  if we see  inflation  continue to
trend higher and if the U.S. financial markets sputter,  international investors
may seek  opportunities  elsewhere.  Reduced  global  demand for U.S.  financial
assets may have a greater  impact on stocks  and bonds  than the  aforementioned
economic,  political,  and market issues. If international  demand dries up, the
favorable  supply/demand  dynamics the U.S.  financial markets have enjoyed over
the last decade may be disrupted.  In addition,  the Federal Reserve may have to
pump up  interest  rates  even  further,  and at the wrong  time,  to defend the
dollar.

      That is the dark  side.  The  bright  side is that we are  finally  seeing
evidence  of  economic  deceleration.  Housing  starts  and home  sales are down
substantially,  and with the exception of oil, commodity prices have stabilized.
The most recently released  employment  numbers were relatively benign and there
are indications  that consumer  confidence has been dented.  For the time being,
the  Federal  Reserve  has spared us an  additional  rate  hike.  We just may be
returning  to a  "Goldilocks"  economy--not  too  hot,  not too  cool,  but just
right--that  will help propel stocks higher.  We have labeled this rosy economic
scenario  "Soft  Landing Part II".  Ideally,  we will see a much broader  market
advance in which companies in a wider range of industries participate.

A TUG OF WAR

      For brief periods during the second quarter, market activity looked like a
tug-of-war  between  technology  and value stocks.  When the  tech-heavy  Nasdaq
Composite was down, the  value-oriented  Dow Jones was up, and vice-versa.  This
raises the  question of whether  tech stocks must fall before  stocks from value
sectors may rise, and if so, what economic and market phenomena may cause such a
reversal in fortune.


                                        2
<PAGE>

      Let's  examine the economic  hypothesis  being used to glorify  technology
stocks and relegate value stocks to investment  purgatory.  The Nasdaq Composite
and DJIA  began to diverge  at the end of the  second  quarter of 1999,  when it
became clear the Federal  Reserve was  determined to raise  short-term  interest
rates until the economy slowed.  Technology  company earnings were thought to be
largely immune to higher interest rates and a slower  economy--an  argument that
had validity due to strong secular growth trends in many tech sectors.  Earnings
for  economically   sensitive   companies  would  trend  lower  as  the  economy
decelerated--also  a reasonable  assumption.  Despite the Federal Reserve's best
efforts,  the economy  continued to barrel along and we saw solid earnings gains
across the  industry  group  spectrum.  Tech stocks were  grandly  rewarded  for
meeting or exceeding earnings  estimates,  but better than expected earnings for
companies  in  other  industries  were  largely  ignored.  At the  close of this
reporting  period,  the Nasdaq Composite had a trailing  price/earnings  ("P/E")
multiple of 128.1, while the Dow Jones Industrials had a trailing P/E of 21.8.

      P/Es are a function of earnings growth rates and interest rates. A company
growing  earnings at 30% per year  deserves a higher P/E than a company  growing
earnings  at 10%  annually.  However,  P/Es are also a  reflection  of  investor
sentiment.  Presently, quality tech stocks are priced as if nothing can go wrong
and quality companies in other industries are priced as if nothing can go right.
This challenges economic reality.

      Wall Street  analysts are paid to look  forward,  but their  forecasts are
generally  strongly  biased by the past.  Over the last several  years,  leading
technology companies' earnings have beaten consensus projections.  Analysts have
responded  by raising  the  earnings  bar,  at least in part to justify  soaring
valuations.  If the economy slows, technology spending may moderate as well, and
tech companies' earnings may fall short of what we believe are overly optimistic
forecasts.   High  valuations   leave  little  room  for  even  modest  earnings
disappointments. Just ask the folks at Qualcomm and Lucent Technologies.

      As for the rest of the market,  if the economy is  slowing,  earnings  for
economically  sensitive companies may have peaked, albeit a year later than many
anticipated.  Cyclical  stocks  have  received  little  tribute  for better than
expected  earnings.  In fact, we believe that  significantly  lower earnings are
already  baked into  valuations.  So, any  pleasant  surprises  should  generate
enthusiasm.  Other  industry  groups such as food and drug stocks  suffered more
from investor indifference than any present or potential earnings  dislocations.
Media stocks,  which stalled in 2000 after  exceptionally  strong performance in
1998-99,  may recapture stock market interest as  consolidation  in the industry
accelerates.  In the last year we have seen AOL combine with Time Warner, Viacom
acquire CBS, and the recently announced  Vivendi/Canal  Plus/Seagram  merger. We
think  there are many more deals,  big and small,  on the horizon as content and
distribution are linked to improve media companies' competitive positions on the
world stage. Telecommunications stocks have also taken a well-deserved rest this
year. However, the three forces driving the industry--technology,  deregulation,
and consolidation--remain firmly in place.

      We are investment realists.  Technology is the pre-eminent growth industry
in the world and over the long term discriminating tech investors should receive
generous rewards. However, the current diet of nothing but super rich technology
stocks is dangerous.  The addition of some high protein,  low calorie items from
some other investment food groups will help promote healthier long-term results.

                                        3
<PAGE>

DEALS...DEALS...AND MORE DEALS

      A component  of our  investment  methodology  is to identify  industry and
sector  trends  and themes  ahead of the curve and  position  ourselves  to take
advantage of these  developments.  Consolidation in a particular industry is one
such  dynamic.  As we have shared with you in previous  quarterly  letters,  the
continued  high  level of  activity  in  mergers  and  acquisitions  contributed
significantly  to the solid  performance of our Equity Trust.  The  accompanying
table  illustrates  how deal  activity  surfaced  value in a small sample of the
portfolio holdings.

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------
                                                  2000 COMPLETED DEALS

                                          NUMBER      AVERAGE COST    CLOSING
   FUND HOLDING                        OF SHARES (a)  PER SHARE (b)   PRICE (c)  CLOSING DATE    % RETURN (d)
   ------------                        -------------  -------------   -------    ------------    --------

   FIRST QUARTER 2000 ANNOUNCED DEALS
   ----------------------------------
   <S>                                    <C>            <C>           <C>          <C>          <C>
   Associated Group Inc., Cl. A           133,000        $2.67         $87.88       01/17/00     3,191.39%
   Associated Group Inc., Cl. B           133,000         2.67          88.06       01/17/00     3,198.13%
   Aliant Inc.                             16,670         9.77          19.02       01/28/00        94.68%
   Imasco Ltd.                            100,000        26.48          28.70       02/02/00         8.38%
   Pittway Corp.                          370,000        34.23          45.50       02/04/00        32.92%
   Public Service Co. of North Carolina     6,000        28.99          33.00       02/16/00        13.83%
   Foremost Corp. of America               25,000        27.89          29.25       03/07/00         4.88%
   New England Electric System             25,000        48.28          54.19       03/23/00        12.24%
   Ascent Entertainment Group Inc.        105,768         9.07          15.25       03/28/00        68.14%

   SECOND QUARTER 2000 ANNOUNCED DEALS
   -----------------------------------
   TNP Enterprises Inc.                     5,000        38.28          43.94       04/07/00        14.79%
   Atlantic Richfield Co.                  70,000        53.59          77.00       04/17/00        43.68%
   General Cigar Holdings Inc.            180,000        10.93          15.25       05/08/00        39.52%
   General Cigar Holdings Inc., Cl. B     105,000         6.22          15.25       05/08/00       145.18%
   Celestial Seasonings Inc.               58,500        17.25          38.50       05/30/00       123.19%
   Mirage Resorts Inc.                    100,000         5.32          20.94       05/31/00       293.61%
   Todd A-O Corp., Cl. A                   65,000         2.73          26.19       06/12/00       859.34%
   Hussmann International Inc.            379,000        17.94          29.00       06/13/00        61.65%
   Wynn's International Inc.               60,000        11.24          22.88       07/21/00       103.56%

   SECOND QUARTER 2000 FINANCIAL ENGINEERING
   -----------------------------------------
   General Motors Corp.                    52,058        30.33          86.94       05/19/00       186.65%
-------------------------------------------------------------------------------------------------------------
</TABLE>

(a) Number  of  shares  held by the Fund on the  final  day of  trading  for the
    issuer.
(b) Average  purchase price of issuer's shares held by the Fund on the final day
    of trading for the issuer.
(c) Closing price on the final day of trading for the issuer or the tender price
    on the closing date of the tender offer.
(d) Represents  average  estimated  return  based on average  cost per share and
    closing price per share.

NOTE:  SEE THE PORTFOLIO OF INVESTMENTS FOR A COMPLETE LISTING OF HOLDINGS.
--------------------------------------------------------------------------------
                                        4
<PAGE>

INTERNATIONAL OUTLOOK

      A portion  of the  Equity  Trust's  portfolio  continues  to be managed by
Caesar  Bryan.  Caesar is the  portfolio  manager of the  Gabelli  International
Growth Fund and the co-portfolio manager of the Gabelli Global Opportunity Fund.
Caesar's  thoughts on  international  markets and global  economies are provided
below:

      As the old cliche goes,  a week is a long time in  politics.  The same can
probably be said for  investing.  Three  months ago,  when we wrote our comments
about the first  quarter,  markets  were fearful  that  economic  growth was too
strong and interest  rates would be raised  significantly  in order to prevent a
dangerous rise in the rate of inflation.

      Both the Federal  Reserve Board (the "Fed") and the European  Central Bank
did raise short-term interest rates, but with minimal disruption to the U.S. and
European bond markets. Indeed, between the end of March and the end of June, the
U.S.  ten-year  government  bond yield was  unchanged  and the  German  ten-year
government bond yield rose by four basis points to 5.26%. Incidentally, Japanese
bond yields were little changed.

      Just as  investors'  fears about  growth  being too strong  deepened,  the
market received data  suggesting  that the economy is slowing.  Now many believe
that the Fed will not need to raise interest rates further.  Obviously,  we have
no idea whether the Fed will raise rates,  let alone when and by how much. Maybe
the next move will be down. However,  the action of the last few months provides
further support for a few investment truths.

      First, market psychology can shift on a dime, yet as long-term  investors,
we cannot be  over-influenced  by short-term mood swings.  Second, the consensus
can sometimes be wrong. Third,  markets will find a way to correct excesses most
often at an inconvenient moment.

      At the start of the  quarter,  we began to add to sectors  that have solid
growth  prospects  but which the  market had  largely  ignored.  These  included
financials, pharmaceuticals and some consumer stocks.

      These  sectors play into a number of themes to which we remain  committed.
Part and parcel of the  restructuring  that Europe is currently  undergoing is a
requirement  for  individuals  to plan for their own  retirement,  as opposed to
relying  on the  State.  The prime  beneficiary  of this  trend  should be large
financial services companies such as Skandia and Allianz.

      We added to our  pharmaceutical  holdings as their valuations  became more
attractive on an absolute and relative basis.  This sector has excellent  growth
prospects and the companies  generate large amounts of free cash flow.  There is
also the  potential  for  further  industry  restructuring.  The merger of Glaxo
Wellcome and SmithKline Beecham is likely to close in the current quarter. Other
companies such as Roche,  Novartis and AstraZeneca  are  dismantling  their life
sciences  concept in favor of becoming pure  pharmaceutical  plays.  These moves
should attract a higher multiple.

      There are fundamental issues for many consumer companies,  such as pricing
power and volume  growth.  However,  these concerns do not apply to all consumer
stocks and, when they do, management is tackling the problem.  Many luxury goods
companies still offer growth at an attractive  valuation.  Portfolio holdings in
this sector include Richemont,  Christian Dior and Swatch. Other consumer stocks
such as Diageo and Altadis are  restructuring  in order to become  better,  more
focused  competitors.  Many of these  companies  possess strong brands with high
market shares, solid margins and excellent free cash flow generating abilities.

                                        5
<PAGE>

INVESTMENT SCOREBOARD

      This  quarter,  Wynn's  International  was boosted by a sizeable  takeover
premium.  Wynn's  International  began the  quarter at  $13.81,  and on June 13,
Parker  Hannifin  announced  that it would  purchase  all of Wynn's  outstanding
shares at a price of $23.00 per share. A deal that closed during the quarter was
also particularly  beneficial to Trust performance.  On June 13, we tendered all
shares of Hussman  International  in a deal with  Ingersoll Rand that valued our
Hussman  shares at $29.00 per share,  an 82%  premium  to our  average  purchase
price.

      Additionally, this quarter's Top Twenty list is distinguished by two other
portfolio companies--Central  Newspapers and Bestfoods--that received attractive
bids from corporate  acquirers.  Harcourt  General hired  investment  bankers to
investigate  restructuring  options,  including  the sale of the company.  While
nothing has been announced,  the stock appreciated more than 50%. Deals continue
to be the value investor's best friend.

      Other holdings, including Amgen, Carter-Wallace, and Pfizer also performed
well.  Food  stocks,  which we  highlighted  as  appetizing  values in our first
quarter  report,  nourished  returns,  with stocks such as Tootsie Roll,  Quaker
Oats,  Pepsi  Bottling  Group,  PepsiCo,  Keebler  Foods and H.J.  Heinz posting
double-digit  gains.  Aerospace  component  manufacturers  SPS  Technologies and
Precision Castparts were bolstered by recognition that earnings growth prospects
were  improving  with  rising  defense  spending  and a recovery  in  commercial
aircraft backlog.

      Among  our  biggest   winners  in  quarters   past,   wired  and  wireless
telecommunications stocks were the subject of profit taking this quarter. Almost
all of our telecommunications  holdings declined,  with Latin American operators
getting  hit  particularly  hard.  Cable  television  stocks   (Cablevision  and
Comcast), cable network holdings (Liberty Media Group), small group broadcasters
(Gray  Communications),  publishers  (Media General and  McGraw-Hill)  and media
giant Time Warner also weakened.

      After a long run of superior performance, stocks in the telecommunications
and media sectors had become somewhat  extended and were due for a breather.  We
believe they are still long term bargains and expect both earnings growth trends
and ongoing consolidation to help them regain momentum.  Going forward,  quality
distribution (wired and wireless telecommunications systems and cable television
and broadcast  networks) and information and entertainment  content  (publishers
and film and  television  production  companies)  will be among the world's most
prized assets.

THE NEXT BIG MEDIA DEAL

      The partnering of Viacom/CBS, AOL/Time Warner, Vivendi/Canal Plus/Seagram,
and  Liberty  Media  Group/UnitedGlobalCom  show  that  media  industry  mergers
marrying  content to distribution  are  accelerating.  There are still plenty of
attractive  singles looking to partner up and the band is not ready for a break.
The big multimedia  wolves are there,  with News Corp's Rupert Murdoch  circling
the dance hall,  Viacom's  Sumner  Redstone and Mel Karmazin  positioned  by the
punch  bowl,  and  AOL/Time  Warner's  Steve Case and Gerald  Levin and  Liberty
Media's  John Malone  catching  their  breath by the  bandstand.  Look,  there's
Chris-Craft's  Herb Siegel  snapping  his fingers and looking  like he's finally
ready to cut the rug with  somebody.  And off in the  corner is NBC's Bob Wright
wondering if GE's Jack Welch will set him free to pursue  another  liaison.  USA
Networks'  Barry Diller is flirting with everyone  while trying to decide on the
appropriate  partner.  The whole  place is a flutter  with the rumor that AT&T's
Michael Armstrong may be showing up later.

                                        6
<PAGE>

CHEMICAL DEPENDENCE

      Specialty  chemicals  companies  are  economically  sensitive,  but do not
generally  experience  the pricing  pressure that could wipe out the earnings of
commodity  chemical  producers during economic  downturns.  That has not stopped
investors  from  dumping  these  stocks,  which we feel are now  among  the most
attractive bargains in the stock market.

      Recently,  we have been adding a few names to the portfolio and increasing
our  positions  in  existing  specialty  chemicals  stock  holdings.  We believe
earnings  will be better than expected and that the severely  wounded  specialty
chemicals  stocks will attract a few predators.  Lilly  Industries,  a specialty
coatings manufacturer,  has just received a premium bid from Valspar.  Putting a
comparable  Private  Market Value on portfolio  holdings  such as Ferro and H.B.
Fuller indicates  exceptional  value.  Dexter and Sybron  Chemicals,  two of our
specialty chemicals holdings, are up for sale. So, we may soon have another test
case of the real world economic value of specialty chemicals companies.

LET'S TALK STOCKS

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

CABLEVISION  SYSTEMS CORP. (CVC - $67.875 - NYSE) is one of the nation's leading
communications and entertainment companies,  with a portfolio of operations that
spans  state-of-the-art,  high-speed  multimedia  delivery,  subscription  cable
television services,  championship  professional sports teams and national cable
television networks.  Headquartered in Bethpage, N.Y., Cablevision serves nearly
3 million  cable  customers in the most  important  cable TV  market--New  York.
Cablevision is a leader in delivering cutting-edge technological innovation such
as high-speed cable, to the home. Through its Rainbow Media Holdings subsidiary,
which the company is in the process of spinning-off to shareholders, Cablevision
manages recognized content offerings such as American Movie Classics,  Bravo and
The  Independent  Film  Channel.  Cablevision  owns and operates New York City's
famed Madison Square Garden,  which includes the arena complex, the N.Y. Knicks,
the N.Y.  Rangers and the MSG  network.  Cablevision  also  operates  Radio City
Entertainment and holds a long term lease for Radio City Music Hall, home of the
world-famous Rockettes.

CHRIS-CRAFT  INDUSTRIES INC. (CCN - $66.0625 - NYSE),  through its 80% ownership
of BHC  Communications  (BHC -  $152.00  -  AMEX),  is  primarily  a  television
broadcaster.  BHC owns and operates UPN affiliated  stations in New York (WWOR),
Los Angeles  (KCOP) and  Portland,  Oregon  (KPTV).  BHC also owns 58% of United
Television  (UTVI - $128.75 - Nasdaq),  which operates an NBC affiliate,  an ABC
affiliate and five UPN affiliates.  Chris-Craft's television stations constitute
one of the nation's largest  television station groups,  reaching  approximately
22% of U.S.  households.  Chris-Craft  is a major  beneficiary of the recent FCC
ruling  allowing  television  duopoly,  or ownership of two stations in a single
market. The Chris-Craft  complex is debt free, with roughly $1.5 billion in cash
and  marketable  securities.  On August  14,  News  Corp.  (NWS - $54.50 - NYSE)
announced  that it  would  purchase  Chris-Craft  (along  with  BHC  and  United
Television) in a deal worth $5.35  billion.  According to the terms of the deal,
CCN  shareholders  will  receive  a  package  of cash and  securities  having an
"initial" stated value of $85 per share.

FLOWSERVE CORP. (FLS - $15.0625 - NYSE) manufactures engineered pumps, automated
and manual valves,  actuators and mechanical  seals that provide a range of flow
management services. During the next quarter,  Flowserve is expected to complete
the  acquisition of  Ingersoll-Dresser  Pump from  Ingersoll-Rand.  The combined
company will

                                        7
<PAGE>

be  the  largest  pump  company  serving  the  petroleum,   chemical  and  power
industries,  and the second largest pump company overall.  Of the estimated $2.2
billion of pro-forma  revenues,  approximately  35% will come from the petroleum
industry,  20%  chemical,  15%  power,  7% water and 23% from the other  general
industrial markets.

LIBERTY  MEDIA  GROUP  (LMG'A - $24.25 - NYSE) is  engaged in  businesses  which
provide programming services (including production, acquisition and distribution
through  all  media  formats)  as  well  as  businesses  engaged  in  electronic
retailing,   direct  marketing  and  other  services.  LMG  holds  interests  in
globally-branded  entertainment networks such as Discovery Channel, USA Network,
QVC, Encore and STARZ!  Liberty's assets also include interests in international
video distribution  businesses,  international  telephony and domestic wireless,
plant and equipment  manufacturers,  and other  businesses  related to broadband
services.  Liberty  Media  Group Class A and Class B common  stock are  tracking
stocks of AT&T.

MEDIA  GENERAL  INC.  (MEG'A -  $48.5625 - AMEX) is a  Richmond,  Virginia-based
communications  company,  publishing  newspapers  throughout  the Southeast with
daily  circulation  of  around  770,000.  The  company  is also  buying  5 daily
newspapers  with 90,000 in total  daily  circulation,  clustered  in Alabama and
South Carolina, from Thomson Corp. for $237 million. Media General also operates
twenty-one  television  stations  primarily  located  in  Southeastern  markets,
including eight purchased from Spartan Communications on March 27, 2000 for $605
million.  The company  announced  on July 13 that it will sell its Garden  State
Paper Co. to Enron Corp. (ENE - $64.50 - NYSE) for $72 million.

NAVISTAR INTERNATIONAL CORP. (NAV - $31.0625 - NYSE), with world headquarters in
Chicago,  is a leading North  American  manufacturer  and marketer of medium and
heavy trucks and school  buses,  and a worldwide  leader in the  manufacture  of
mid-range  diesel engines,  produced in a range of 160 to 300 horsepower for the
International[REGISTRATION  MARK]  brand.  The  company is also a private  label
designer and  manufacturer of diesel engines for the full-size  pickup truck and
van  markets.  The  company's  products,  parts and  services are sold through a
network of 1,000  International[REGISTRATION  MARK] brand dealer  outlets in the
United  States,  Canada,  Brazil and Mexico,  and through  more than 90 separate
dealers in 75  countries.  Navistar  provides  financing  for its  customers and
distributors principally through its wholly-owned subsidiary, Navistar Financial
Corporation.

SPRINT CORP.  (FON - $51.00 - NYSE) is the third largest long  distance  carrier
and the second largest independent local telephone company in the U.S. FON faces
risks from prospective new entrants in its long distance business,  which may be
offset by the "ION" high bandwidth  network that the company is developing,  and
by other new services. Sprint PCS Group (PCS - $59.50 - NYSE) is the leading all
digital personal communications service ("PCS") carrier in the U.S., with over 6
million customers and licenses  covering over 230 million people.  After failing
to receive regulatory approval to complete its merger with MCI WorldCom,  Sprint
currently remains  independent and represents an attractive  acquisition  target
for a number of major global telecom providers.

SPS TECHNOLOGIES INC. (ST - $41.0625 - NYSE) is a multinational  company engaged
in the  design,  manufacture  and  marketing  of  fasteners,  specialty  metals,
magnetic products,  aerospace structures and precision tools. SPS sells directly
to original equipment manufacturers and industrial,  commercial and governmental
users, and also sells through independent stocking distributors and dealers. The
company is organized as seven  business  groups  aggregated  into three business
segments:  Precision  Fasteners and Components,  Specialty Materials and Alloys,
and Magnetic Products. We believe earnings, after a lull, are set to rise due to
inventory adjustments at customers Boeing

                                        8
<PAGE>

and Airbus.  The company is ready for accelerated  growth.  Skillfully guided by
Charles Grigg,  acquisitions will add substantially.  Our estimates for the next
few years are promising.

TELECOM  ITALIA SPA  (TIT.MI - $13.72 - MILAN STOCK  EXCHANGE;  TI - $137.5625 -
NYSE) is the principal provider of domestic and international telecommunications
services  in  Italy.   Telecom   Italia  is  also  the  seventh   largest  fixed
telecommunications operator in Europe, as well as the largest mobile operator in
Europe,  through its 60% held  subsidiary,  Telecom Italia Mobile.  In addition,
Telecom  Italia  also  provides  leased  lines,  data  communications  services,
satellite  communications  services  and  the  development  and  manufacture  of
telecommunications equipment and networks.

TELEPHONE  &  DATA  SYSTEMS  INC.  (TDS  -  $100.25  -  AMEX)  is a  diversified
telecommunications  service company with cellular telephone, local telephone and
personal  communications  services  ("PCS")  operations.  TDS serves 3.7 million
customers  in 35  states.  TDS  conducts  the  vast  majority  of  its  cellular
operations  through its 81% owned United States  Cellular Corp.  (USM - $63.00 -
AMEX) and  conducts  its  telephone  operations  through  its  wholly-owned  TDS
Telecommunications  Corp.  ("TDS  Telecom")  subsidiary,  a  full-service  local
exchange  carrier.  Having  completed a merger of its 82%-owned  PCS  subsidiary
Aerial  Communications with VoiceStream  Wireless (VSTR - $116.30 - Nasdaq), TDS
now owns 35.6 million shares of VSTR valued at over $5.0 billion.

TIME  WARNER  INC.  (TWX - $76.00  - NYSE) is the  global  leader  in media  and
entertainment, with interests in filmed entertainment, television production and
broadcasting,  recorded music, cable television  programming,  magazine and book
publishing,  direct marketing and cable television systems. Time Warner controls
a host of powerful brands, such as Warner Brothers,  CNN, HBO, Cinemax, Time and
People  magazines.  Under the terms of a  definitive  agreement  approved by the
boards of both companies,  Time Warner and America Online (AOL - $52.875 - NYSE)
have agreed to merge in an all-stock combination.

UNITED  TELEVISION  INC.  (UTVI - $128.75 -  NASDAQ),  headquartered  in Beverly
Hills,  California,  is a television  broadcasting group which owns and operates
seven of the stations (one ABC, one NBC and five UPN  affiliates)  that comprise
Chris-Craft's (CCN - $66.0625 - NYSE) television  division.  UTVI stations cover
approximately  nine  percent of the U.S.  population.  UTVI is  58%-owned by BHC
Communications (BHC - $152.00 - AMEX). United Television is a beneficiary of the
recent FCC ruling allowing television duopoly, or ownership of two stations in a
single market. On August 14, News Corp. (NWS - $54.50 - NYSE) announced it would
purchase  United  Television  (along with  Chris-Craft  and BHC) in a deal worth
$5.35 billion.

VIACOM INC.  (VIA'A - $68.375 - NYSE),  long a major  provider of  entertainment
"content",  has  evolved  into  one of the  world's  dominant  media  companies.
Non-core assets are being divested and debt has been reduced to approximately $8
billion.  Viacom is focusing on the global  expansion  of its media  franchises.
Viacom is particularly well-positioned in music (notably MTV) and cable networks
(such as  Nickelodeon).  On May 3, Viacom  closed the merger with CBS in a $49.6
billion transaction.

WHITMAN CORP. (WH - $12.375 - NYSE),  through its principal  operating  company,
Pepsi-Cola  General  Bottlers,  manufactures,  packages,  sells and  distributes
carbonated and non-carbonated Pepsi-Cola beverages as well as a variety of other
non-alcoholic  beverages in the United States and Central Europe.  Pepsi General
serves a significant  portion of a ten state  region,  primarily in the Midwest,
with a population of approximately 35 million people. In

                                        9
<PAGE>

addition,  Pepsi  General  serves  territories  in  Poland,  Hungary,  the Czech
Republic and the Republic of Slovakia.  Pepsi  General's three largest brands in
terms of volume are Pepsi-Cola, Diet Pepsi and Mountain Dew.

WYNN'S  INTERNATIONAL  INC.  (WN -  $22.6875  - NYSE),  founded  in  1939,  is a
worldwide  supplier  of  automotive  and  industrial  components  and  specialty
chemical products.  The Automotive and Industrial  Components  Division includes
Wynn's-Precision  Inc. and the Goshen Rubber  Companies Inc. These two companies
are  leaders  in  sealing  products  and  technology,  serving  more than  1,000
customers in 14 industrial markets around the world.  Robert Skeels & Company is
a regional wholesale  distributor of builders' hardware products.  The Specialty
Chemicals  Division is  comprised  of Wynn Oil Company and its  subsidiaries,  a
worldwide  manufacturer  and  marketer of  specialty  chemicals,  equipment  and
related programs for automotive and industrial markets in over 100 countries. On
June 13th,  Parker Hannifin and Wynn's  International  entered into an agreement
for Parker to acquire  Wynn's for $23.00 per share  cash.  The merger  closed on
July 21, 2000.

SHAREHOLDER MEETING - MAY 15, 2000 - FINAL RESULTS

     The  Annual  Meeting  of  Shareholders  was  held  on May  15,  2000 at the
Greenwich   Library  in  Greenwich,   Connecticut.   At  that  meeting,   common
shareholders and preferred shareholders voting as a single class elected Anthony
J. Colavita,  Karl Otto Pohl and Anthony R. Pustorino as Directors of the Equity
Trust. A total of 100,567,720  votes,  100,461,072  votes and 100,690,590  votes
were cast in favor of each Director and  1,057,481  votes,  1,164,130  votes and
934,611  votes  were  withheld  for  each  Director,   respectively.   Preferred
shareholders  voting as a separate  class elected James P. Conn as a Director of
the Equity Trust. A total of 4,874,105 votes were cast in favor of this Director
and 19,338 votes were withheld for this Director, respectively.

     Mario  J.  Gabelli,  Thomas  E.  Bratter,  Felix  J.  Christiana,  Frank J.
Fahrenkopf,  Jr. and Salvatore J. Zizza continue to serve in their capacities as
Directors of the Equity Trust.

     Additionally, shareholders ratified the selection of PricewaterhouseCoopers
LLP as the  independent  accountants  of the Equity  Trust for the  fiscal  year
ending December 31, 2000. 100,729,455 votes were cast in favor of this proposal,
298,125 votes were cast against this proposal and 545,649 votes abstained.

     We thank you for you participation and appreciate your continued support.

COMMON STOCK 10% DISTRIBUTION POLICY

     The Equity Trust continues to maintain its 10% Distribution  Policy whereby
the Equity  Trust pays out to common stock  shareholders  10% of its average net
assets each year.  Pursuant to this policy,  the Equity Trust  distributed $0.27
per share on June 26, 2000.  The next  distribution  is scheduled  for September
2000.

7.25% TAX ADVANTAGED CUMULATIVE PREFERRED STOCK - DIVIDENDS

     The Equity Trust's 7.25% Tax Advantaged  Cumulative  Preferred Stock paid a
cash distribution on June 26, 2000 of $0.453125 per share. For the twelve-months
ended  June  30,  2000,  Preferred  Stock  shareholders  received  distributions
totaling  $1.8125,  the annual dividend rate per share of Preferred  Stock.  The
next distribution is scheduled for September 2000.

                                       10
<PAGE>

WWW.GABELLI.COM

      Please visit us on the  Internet.  Our homepage at  http://www.gabelli.com
contains  information  about Gabelli Asset  Management  Inc., the Gabelli Mutual
Funds, IRAs, 401(k)s,  quarterly reports, closing prices and other current news.
You can send us e-mail at [email protected].

IN CONCLUSION

      It has been a dull  market  for  everything  but  technology  stocks  this
quarter.  After a breathtaking  nosedive that temporarily  frightened  investors
into more  reasonably  priced market sectors,  technology  stocks are once again
soaring and attracting  almost all of investors'  attention and  resources.  The
rest of the market remains earthbound.

      Value honey is  attracting  bees.  The  takeover of  portfolio  companies,
announced plans for the potential sale of others,  and investors' focus on other
potential   industry   group  targets   helped  propel  the  Fund  to  a  modest
outperformance  of the  market  averages.  We  believe  merger  and  acquisition
activity will continue to provide a performance  tailwind for the portfolio even
in what may continue to be a lackluster market.

                                          Sincerely,

                                          /S/ SIGNATURE

                                          MARIO J. GABELLI, CFA
                                          President and Chief Investment Officer

August 14, 2000


------------------------------------------------------------
                      TOP TEN HOLDINGS
                        JUNE 30, 2000
                        -------------

Viacom Inc.                          United Television Inc.
Chris-Craft Industries Inc.          Telecom Italia SpA
Telephone & Data Systems Inc.        Time Warner Inc.
Liberty Media Group                  Media General Inc.
Cablevision Systems Corp.            Sprint Corp.
------------------------------------------------------------

NOTE: The views expressed in this report reflect those of the portfolio managers
only through the end of the period stated in this report.  The  managers'  views
are subject to change at any time based on market and other conditions.

                                       11
<PAGE>

                          THE GABELLI EQUITY TRUST INC.
                                PORTFOLIO CHANGES
                           QUARTER ENDED JUNE 30, 2000
                                   (UNAUDITED)


                                                                    OWNERSHIP AT
                                                                       JUNE 30,
                                                          SHARES        2000
                                                         --------    -----------

NET PURCHASES
COMMON STOCKS
Advantica Restaurant Group Inc. ......................     10,000      40,108
Aegon NV .............................................     26,000      26,000
Altadis SA ...........................................     70,000      70,000
American Express Co. (a) .............................    125,000     195,000
Amphenol Corp., Cl. A (b) ............................     36,000     160,000
AT&T Corp. ...........................................    188,500     338,500
AT&T Wireless Group ..................................     10,000      10,000
Bank One Corp. .......................................     15,000     110,000
Bestfoods Inc. .......................................    160,000     210,000
BP Amoco plc, ADR (c) ................................    114,800     248,800
Bristol-Myers Squibb Co. .............................     10,000      10,000
BroadWing Inc. .......................................     15,000      22,000
Cheung Kong (Holdings) Ltd. ..........................     50,000      50,000
Computer Associates International Inc. ...............     10,000      10,000
Cooper Industries Inc. ...............................     12,000      22,000
Credit Suisse Group ..................................      5,000       5,000
DDI Corp. ............................................          5          30
Department 56 Inc. ...................................     30,000      40,000
Dexter Corp. .........................................      4,000      50,000
Diageo plc, ADR ......................................     61,000     105,000
Donaldson Co. Inc. ...................................      3,000     255,000
Dynatech Corp. .......................................     23,340      83,340
Energizer Holdings Inc. (d) ..........................    250,001     250,001
EnergyNorth Inc. .....................................     10,000      10,000
First Union Corp. ....................................      5,000     110,000
Fortune Brands Inc. ..................................      5,000     125,000
Fuller (H.B.) Co. ....................................      7,000      10,000
General Motors Corp., Cl. H ..........................     45,441      55,441
GenTek Inc. ..........................................      7,000     150,000
Genuity Inc. .........................................     25,000      25,000
Givaudan (e) .........................................        140         140
Hain Celestial Group Inc. (f) ........................     15,503      74,003
Harley Davidson Inc. (b) .............................     50,000     100,000
Heinz (H.J.) Co. .....................................     10,000      10,000
Hilton Hotels Corp. ..................................     50,000     700,000
Honeywell International Inc. .........................    100,000     100,000
IMS Health Inc. ......................................     20,000      70,000
Independent News & Media plc,
   Dublin, New Shares (g) ............................    323,000     323,000
ITT Industries Inc. ..................................     20,000     120,000
KDD Corp. ............................................      3,000       5,500
KPN NV (b) ...........................................     12,000      24,000
Liberty Livewire Corp. Cl. A (h) .....................     26,000      26,000
Liberty Media Group, Cl. A (b)(i) ....................    790,000   1,550,000
Life Technologies Inc. ...............................      5,000      40,294
Loral Space & Communications Ltd. ....................     50,000     150,000
Lufkin Industries Inc. ...............................      2,500      52,500
Mattel Inc. ..........................................     10,000      70,000
MCN Energy Group Inc. ................................     10,000      60,000
Molex Inc., Cl. A ....................................      1,500       3,000
Motorola Inc. (a) ....................................     16,000      24,000
National Presto Industries Inc. ......................      5,000      40,000
Navistar International Corp. .........................      5,000     450,000


                                                                    OWNERSHIP AT
                                                                       JUNE 30,
                                                          SHARES        2000
                                                         --------    -----------

Nextel Communications Inc., Cl. A (b) ................      9,000      18,000
Nikko Securities Co. Ltd. ............................     70,000     100,000
Nokia Corp., Cl. A, ADR (j) ..........................     16,500      22,000
Novartis AG, Registered (b) ..........................     54,000     108,000
NRJ Groupe ...........................................     50,375      50,375
Parmalat Finanziaria SpA .............................    650,000     650,000
PepsiAmericas Inc. ...................................    145,100     145,100
Philips Electronics NV (j) ...........................      9,000      12,000
Philips Electronics NV, ADR ..........................     30,000      40,000
Primark Corp. ........................................     50,000      50,000
Ralston Purina Group .................................     25,000     625,000
RAS SpA (k) ..........................................    100,000     100,000
ReliaStar Financial Corp. ............................     25,000      25,000
Republic Services Inc. ...............................     50,000      50,000
Rohm & Haas Co. ......................................     75,000     115,000
Rohm Co. Ltd. ........................................      2,400       2,400
Seagram Co. ..........................................     75,000     195,000
Shared Medical Systems Corp. .........................    140,000     140,000
Skandia Forsakrings AB (b) ...........................     59,000     118,000
Societe Generale, Cl. A ..............................     15,000      15,000
Sony Corp. (b) .......................................      8,000      16,000
Sony Corp., ADR (b) ..................................     16,000      32,000
Swiss Re .............................................        510         510
Tele Norte Leste Participacoes
   SA, ADR (l) .......................................     19,555     186,555
Thomas & Betts Corp. .................................     40,000      40,000
Thomas Nelson Inc. ...................................     10,000      80,000
TVGuide Inc., Cl. A ..................................     25,000      25,000
UCAR International Inc. ..............................     20,000     150,000
Unilever NV, NY Shares ...............................     15,000      15,000
United Television Inc. ...............................      1,000     245,009
UnitedGlobalCom Inc., Cl. A ..........................     13,000      27,000
Visteon Corp. (m) ....................................      1,571       1,571
Waddell & Reed Financial Inc., Cl. A (n) .............     10,000      45,000
Waste Management Inc. ................................     50,000     250,000
Wesley Jessen VisionCare Inc. ........................     70,000      70,000


                                                        PRINCIPAL
                                                          AMOUNT
                                                        ---------
CORPORATE BONDS
Standard Motor Products Inc. Sub. Deb. Cv.
   6.75%, 07/15/09 .......................               $100,000  $1,500,000




                 See accompanying notes to financial statements.

                                       12
<PAGE>

                          THE GABELLI EQUITY TRUST INC.
                          PORTFOLIO CHANGES (CONTINUED)
                           QUARTER ENDED JUNE 30, 2000
                                   (UNAUDITED)

                                                                    OWNERSHIP AT
                                                                       JUNE 30,
                                                          SHARES        2000
                                                         --------    -----------

NET SALES
COMMON STOCKS
Albertson's Inc. .....................................    (65,000)    195,000
Alcatel Alsthom SA, ADR ..............................    (10,000)         --
American Home Products Inc. ..........................     (7,000)     40,000
Archer-Daniels-Midland Co. ...........................    (25,000)    700,000
Arnoldo Mondadori Editore SpA ........................    (30,300)     39,700
Atlantic Richfield Co. (c) ...........................    (70,000)         --
Avex Inc. ............................................     (4,400)         20
BCE Inc. .............................................   (160,000)    240,000
Clorox Co. ...........................................    (14,000)         --
Cordant Technologies Inc. ............................   (250,000)         --
Crane Co. ............................................    (10,000)    135,000
Cresco Ltd. ..........................................    (10,800)         --
Dana Corp. ...........................................     (5,000)    295,000
Disney (Walt) Co. ....................................     (5,000)    145,000
Dow Jones & Co. Inc. .................................     (5,000)     13,000
Fairchild Corp., Cl. A ...............................    (10,000)    115,000
General Cigar Holdings Inc. ..........................   (180,000)         --
General Cigar Holdings Inc., Cl. B ...................   (105,000)         --
General Mills Inc. ...................................     (5,000)    160,000
General Motors Corp. .................................    (52,058)    157,942
Gillette Co. .........................................     (5,000)     65,000
Grupo Televisa SA, GDR ...............................     (2,000)    150,000
Hussman International Inc. ...........................   (247,500)         --
John Hancock Financial Services Inc. .................   (170,000)     20,000
MediaOne Group Inc. ..................................   (230,000)         --
Mirage Resorts Inc. ..................................   (230,000)         --
Net One Systems Co. Ltd. .............................        (15)         --
NetCom ASA ...........................................     (5,000)         --
Northrop Grumman Corp. ...............................    (10,000)     82,000
NRJ SA ...............................................     (3,250)         --
NTL Inc. .............................................     (3,000)     12,625
NTT Mobile Communication Network Inc. ................        (32)         --
Pennzoil-Quaker State Co. ............................     (5,000)     80,000
PepsiCo Inc. .........................................    (65,000)    355,000
Quaker Oats Co. ......................................     (5,000)     95,000
Rogers Communications Inc., Cl. B ....................    (20,000)      9,655
Rogers Communications Inc., Cl. B, ADR                    (30,000)    120,345
SBC Communications Inc. ..............................    (24,995)    140,000
Sterling Software Inc. ...............................    (15,000)         --
Square Co. Ltd. ......................................    (10,500)         --



                                                                    OWNERSHIP AT
                                                                       JUNE 30,
                                                          SHARES        2000
                                                         --------    -----------
STMicroelectronics NV (a) ............................     (5,000)          --
Sumisho Computer Systems Corp. .......................    (11,000)          --
Telecom Italia Mobile SpA ............................   (190,000)   1,200,000
Telecom Italia SpA, ADR ..............................     (1,000)     124,000
Telefonica SA ........................................    (32,205)      26,914
TeleWest Communications plc ..........................    (99,182)     118,999
Time Warner Inc. .....................................     (5,000)     285,000
Times Mirror Co., Cl. A ..............................    (20,000)          --
TNP Enterprises Inc. .................................     (5,000)          --
Todd-AO Corp., Cl. A (h)(i) ..........................    (65,000)          --
Tokyo Broadcasting System Inc. .......................    (54,000)          --
Travelers Property Casualty Corp., Cl. A .............   (600,000)          --
Tribune Co. ..........................................     (4,000)      30,000
Tyco International Ltd. ..............................    (13,000)     187,000
U.S. Foodservice .....................................   (700,000)          --
Viacom Inc., Cl. A ...................................     (4,000)     925,000
VoiceStream Wireless Corp. (o) .......................       (545)         455
                                                                      --------

(a) 3 for 1 stock split
(b) 2 for 1 stock split
(c) Merger - 1.64  shares of BP Amoco  plc,  ADR for  every 1 share of  Atlantic
    Richfield Co.
(d) Spinoff - 1 share of Energizer  Holdings  Inc. for every 3 shares of Ralston
    Purina Group
(e) Spinoff - 1 share of Givaudan for every 1 share of Roche Holding AG
(f) Merger - 1.265 shares of Hain Celestial Seasonings Inc. for every 1 share of
    Celestial Seasonings Inc.
(g) Spinoff - 1 share of Independent  News & Media plc,  Dublin,  New Shares for
    every 1 share of Independent News & Media plc, Dublin
(h) Spinoff - 2 shares of Liberty  Livewire Corp.,  Cl. A, for every 5 shares of
    Todd-AO Corp., Cl. A
(i) Merger - 1 share of Liberty Media Group, Cl. A for every 2 shares of Todd-AO
    Corp., Cl. A
(j) 4 for 1 stock split
(k) 20% stock dividend
(l) 11.7093% stock dividend
(m) Spinoff - 0.13093  shares of Visteon  Corp.  for every 1 share of Ford Motor
    Co.
(n) 3 for 2 stock split
(o) Merger - 0.455 shares of  VoiceStream  Wireless  Corp.  for every 1 share of
    Aerial Communications Inc.

                 See accompanying notes to financial statements.

                                       13
<PAGE>

                          THE GABELLI EQUITY TRUST INC.
                            PORTFOLIO OF INVESTMENTS
                            JUNE 30, 2000 (UNAUDITED)


                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
             COMMON STOCKS -- 94.3%
             ENTERTAINMENT -- 11.6%
        20   Avex Inc. .........................   $      3,628   $      2,074
   160,000   Canal Plus, ADR+ ..................      1,355,000      5,910,999
   145,000   Disney (Walt) Co. (c) .............      2,826,757      5,627,812
   100,000   EMI Group plc, ADR ................      1,189,467      1,856,030
    25,000   Fox Entertainment Group Inc.               556,125        759,375
    75,000   GC Companies Inc.+ ................      1,902,049      1,678,125
    26,000   Liberty Livewire Corp.,
               Cl. A+ ..........................        100,868      1,826,500
 1,550,000   Liberty Media Group,
               Cl. A+ (d) ......................      5,490,808     37,587,500
   145,000   Publishing &
               Broadcasting Ltd. ...............        802,475      1,114,317
   195,000   Seagram Co. .......................      8,089,400     11,310,000
   285,000   Time Warner Inc. ..................      8,740,875     21,660,000
    25,000   TV Guide Inc., Cl. A+ .............        669,872        856,250
   600,000   USA Networks Inc.+ ................      5,774,817     12,975,000
   925,000   Viacom Inc., Cl. A+ ...............     10,676,111     63,246,875
                                                   ------------   ------------
                                                     48,178,252    166,410,857
                                                   ------------   ------------

             TELECOMMUNICATIONS -- 10.6%
     8,132   Aliant Inc.+ ......................         72,479        198,630
     7,500   Allegiance Telecom Inc.+ ..........         74,063        480,000
    60,000   ALLTEL Corp. ......................        934,096      3,716,250
     4,000   AT&T Canada Inc., Cl. B+ ..........        126,625        132,750
   338,500   AT&T Corp. ........................      8,982,425     10,705,063
   240,000   BCE Inc. ..........................      6,877,682      5,715,000
    30,000   Bell Atlantic Corp. ...............      1,810,410      1,524,375
    22,000   BroadWing Inc.+ ...................        480,335        570,625
    50,000   Cable & Wireless
               HKT Ltd., ADR ...................        907,298      1,075,000
 2,893,090   Cable & Wireless
               Jamaica Ltd. ....................        101,642        172,619
    95,000   Cable & Wireless plc ..............      1,170,181      1,608,501
   145,000   Cable & Wireless plc, ADR .........      3,983,335      7,259,063
    60,000   CenturyTel Inc. ...................        430,644      1,725,000
    25,000   Citizens Communications Co.                386,313        431,250
   255,466   Commonwealth Telephone
               Enterprises Inc.+ ...............      4,424,217     12,022,869
    20,000   Commonwealth Telephone
               Enterprises Inc., Cl. B+ ........        128,902        950,000
    35,000   Compania de
               Telecomunicaciones de
               Chile SA, ADR ...................        592,324        634,375
        30   DDI Corp. .........................        394,504        288,421
   167,000   Embratel Participacoes
             SA, ADR+ ..........................      3,517,106      3,945,375
   260,000   GTE Corp. (c) .....................     11,000,861     16,185,000


                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
    21,600   HPY Holding - HTF
               Holding Oyj Abp, Cl. A ..........   $  1,175,397   $    989,884
        32   Japan Telecom Co. Ltd. ............        498,306      1,387,436
     5,500   KDD Corp. .........................        667,638        554,692
    24,000   KPN NV ............................        636,745      1,073,521
   160,000   RCN Corp.+ ........................      1,135,975      4,060,000
     9,655   Rogers Communications
               Inc., Cl. B+ ....................        137,424        273,667
   120,345   Rogers Communications
               Inc., Cl. B, ADR+ ...............      1,703,035      3,429,833
   140,000   SBC Communications Inc. ...........      4,926,410      6,055,000
   330,000   Sprint Corp.+ .....................      8,411,018     16,830,000
    33,400   Tele Centro Sul
               Participacoes SA, ADR ...........      1,940,826      2,440,288
   186,555   Tele Norte Leste
             Participacoes SA, ADR .............      2,554,394      4,407,351
     8,000   Telecom Argentina Stet
               France Telecom SA, ADR ..........        164,771        220,000
   400,040   Telecom Italia SpA ................        851,138      5,488,450
   124,000   Telecom Italia SpA, ADR ...........      2,599,287     17,057,750
   167,000   Telecomunicacoes de Sao
             Paulo SA (Telesp), ADR ..........        6,264,042      3,089,500
     8,000   Telefonica de Argentina
               SA, Cl. B, ADR ..................        202,420        254,000
    26,914   Telefonica SA .....................        400,504        578,163
   144,000   Telefonica SA, ADR ................      1,658,394      9,225,000
    36,000   Telefonos de Mexico
               SA, Cl. L, ADR ..................        639,025      2,056,500
    12,750   TELUS Corp. .......................        222,542        340,287
    52,500   TELUS Corp., ADR ..................        950,397      1,401,182
     4,250   TELUS Corp., Non-Voting ...........         74,181        113,285
    27,500   TELUS Corp.,
               Non-Voting, ADR .................        557,547        733,024
                                                   ------------   ------------
                                                     84,766,858    151,398,979
                                                   ------------   ------------
             BROADCASTING -- 8.5%
    50,000   Ackerley Group Inc. ...............        544,975        587,500
    17,700   Audiofina .........................        775,136      2,281,374
   336,192   Chris-Craft Industries Inc.+ ......      4,285,059     22,209,684
   592,897   Chris-Craft Industries Inc.,
               Cl. B+ (a) ......................      8,836,236     39,168,258
    16,666   Corus Entertainment Inc.,
               Cl. B+ ..........................         62,036        444,802
   200,000   Granada Group plc .................      1,567,534      1,997,292
    37,500   Gray Communications
               Systems Inc. ....................        493,649        367,969
   150,000   Grupo Televisa SA, GDR+ ...........      3,280,629     10,340,625
   200,000   Liberty Corp. .....................      8,528,905      8,400,000
     4,000   Nippon Broadcasting
               System Inc. .....................        161,709        246,194


                 See accompanying notes to financial statements.

                                       14
<PAGE>

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2000 (UNAUDITED)

                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
             COMMON STOCKS (CONTINUED)
             BROADCASTING (CONTINUED)
    50,375   NRJ Groupe+ .......................    $   483,579   $  2,452,871
   120,000   Paxson Communications
               Corp., Cl. A+ ...................      1,206,801      1,020,000
   100,000   Television Broadcasting Ltd. ......        396,239        667,051
   245,009   United Television Inc. ............     24,632,336     31,544,909
                                                    -----------   ------------
                                                     55,254,823    121,728,529
                                                    -----------   ------------
             FINANCIAL SERVICES -- 6.7%
    26,000   Aegon NV ..........................        931,905        925,172
     4,100   Allianz AG ........................      1,413,422      1,487,500
   110,000   Allstate Corp. ....................      3,185,026      2,447,500
   195,000   American Express Co. (c) ..........      7,575,863     10,164,375
    30,000   Argonaut Group Inc. ...............        855,370        513,750
    90,000   Banco Santander Central
               Hispano SA, ADR .................        322,130        933,750
    84,000   Bank of Ireland ...................        427,242        527,308
    56,000   Bank of Scotland ..................        350,184        532,551
   110,000   Bank One Corp. ....................      3,953,840      2,921,875
   300,000   Bankgesellschaft Berlin AG ........      6,004,015      4,410,943
       260   Berkshire Hathaway Inc.,
               Cl. A+ ..........................        824,299     13,988,000
   100,000   Block (H&R) Inc. ..................      3,514,145      3,237,500
    50,000   Commerzbank AG, ADR ...............      1,189,067      1,762,500
     5,000   Credit Suisse Group ...............        999,927        994,575
   150,000   Deutsche Bank AG, ADR .............      6,224,445     12,375,000
    30,000   Dun & Bradstreet Corp. ............        877,625        858,750
   110,000   First Union Corp. .................      3,653,174      2,729,375
    25,000   Hibernia Corp., Cl. A .............        198,750        271,875
    20,000   Invik & Co. AB, Cl. B .............        936,800      2,072,797
    90,000   Irish Life &
               Permanent plc, Dublin ...........        706,587        759,599
     4,000   Jafco Co. Ltd. ....................      1,305,171        652,246
    20,000   John Hancock Financial
               Services Inc.+ ..................        340,000        473,750
    25,000   Lehman Brothers
               Holdings Inc. ...................      1,401,503      2,364,062
    65,500   Leucadia National Corp. ...........      2,100,438      1,494,219
    60,000   Mellon Financial Corp. ............      1,898,845      2,186,250
   110,000   Midland Co. .......................      1,199,131      2,695,000
    14,000   Morgan (J.P.) & Co. Inc. ..........      1,229,575      1,541,750
   100,000   Nikko Securities Co. Ltd. .........      1,088,253        989,679
    50,000   Prudential Corp. plc ..............        754,035        732,340
   100,000   RAS SpA ...........................      1,011,006      1,109,419
    25,000   ReliaStar Financial Corp. .........      1,274,688      1,310,937
    60,000   Riggs National Corp. ..............        552,538        757,500
   118,000   Skandia Forsakrings AB ............        358,218      3,117,587
    15,000   Societe Generale, Cl. A ...........        922,356        902,238
    40,000   State Street Corp. ................      1,417,370      4,242,500
    20,000   SunTrust Banks Inc. ...............        419,333        913,750


                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------

       510   Swiss Re ..........................    $   977,697   $  1,039,477
    40,000   T. Rowe Price Associates Inc. .....      1,341,250      1,700,000
    50,000   Unitrin Inc. ......................        817,863      1,468,750
    45,000   Waddell & Reed
               Financial Inc., Cl. A ...........        621,962      1,476,562
                                                    -----------   ------------
                                                     65,175,048     95,082,711
                                                    -----------   ------------

             EQUIPMENT AND SUPPLIES -- 6.2%
   100,000   AMETEK Inc. .......................      1,394,214      1,750,000
   160,000   Amphenol Corp., Cl. A+ ............      2,077,625     10,590,000
    10,000   Caterpillar Inc. ..................        136,559        338,750
    95,000   CIRCOR International Inc.+ ........        981,440        777,812
   107,000   CLARCOR Inc. ......................      1,347,205      2,126,625
   320,000   Deere & Co. (c) ...................      3,134,721     11,840,000
   255,000   Donaldson Co. Inc. ................      1,676,029      5,036,250
   105,000   Flowserve Corp. ...................      1,677,950      1,581,562
     6,500   Franklin Electric Co. .............        210,023        440,375
   105,000   Gerber Scientific Inc. ............      1,157,606      1,207,500
   298,000   IDEX Corp. ........................      1,935,965      9,405,625
    52,500   Lufkin Industries Inc. ............        945,849        833,437
     1,000   Manitowoc Co. Inc. ................         25,450         26,750
   300,000   Mark IV Industries Inc. ...........      4,548,214      6,262,500
   450,000   Navistar International Corp.+ .....      7,047,997     13,978,125
    20,000   PACCAR Inc. .......................        450,000        793,750
    84,500   Sequa Corp., Cl. A+ ...............      3,371,578      3,226,844
    75,000   Sequa Corp., Cl. B+ ...............      3,888,160      4,335,937
   170,000   SPS Technologies Inc.+ ............      2,963,443      6,980,625
    42,000   THK Co. Ltd. ......................      1,044,531      2,121,872
   150,000   UCAR International Inc.+ ..........      2,785,146      1,959,375
   250,000   Watts Industries Inc., Cl. A ......      3,331,739      3,156,250
   100,000   Weir Group plc (The) ..............        420,789        281,437
                                                    -----------   ------------
                                                     46,552,233     89,051,401
                                                    -----------   ------------
             WIRELESS COMMUNICATIONS -- 6.1%
    10,000   AT&T Wireless Group+ ..............        295,000        278,750
    18,000   Nextel Communications
               Inc., Cl. A+ ....................        252,848      1,101,375
    25,000   Rogers Cantel Mobile
               Communications
               Inc., Cl. B+ ....................        614,375        840,625
   220,000   Sprint Corp. (PCS Group)+ .........        287,077     13,090,000
    16,700   Tele Celular Sul
               Participacoes SA, ADR ...........        266,992        755,675
    55,666   Tele Centro Oeste Celular
               Participacoes SA, ADR ...........        166,868        667,992
     3,340   Tele Leste Celular
               Participacoes SA, ADR ...........         89,340        147,795
     8,350   Tele Nordeste Celular
               Participacoes SA, ADR ...........        123,227        578,238
     3,340   Tele Norte Celular
               Participacoes SA, ADR                     51,601        169,505


                 See accompanying notes to financial statements.

                                       15
<PAGE>

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2000 (UNAUDITED)


                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
             COMMON STOCKS (CONTINUED)
             WIRELESS COMMUNICATIONS (CONTINUED)
    33,400   Tele Sudeste Celular
               Participacoes SA, ADR ...........   $  1,057,699  $   1,018,700
 1,200,000   Telecom Italia Mobile SpA .........      1,113,354     12,293,356
     8,350   Telemig Celular
               Participacoes SA, ADR ...........        241,320        597,025
   450,000   Telephone & Data
               Systems Inc. ....................     11,087,191     45,112,500
    66,800   Telesp Celular
               Participacoes SA, ADR ...........      2,135,936      2,997,650
   723,888   Vodafone AirTouch plc .............      1,075,873      2,924,490
   100,000   Vodafone AirTouch plc, ADR ........        927,768      4,143,750
       455   VoiceStream Wireless Corp.+ .......          7,875         52,915
                                                    -----------   ------------
                                                     19,794,344     86,770,341
                                                    -----------   ------------
             FOOD AND BEVERAGE -- 5.5%
    40,108   Advantica Restaurant Group
               Inc.+ ...........................        283,546         38,855
   210,000   Bestfoods Inc. ....................     13,348,306     14,542,500
    18,000   Brau und Brunnen AG+ ..............      2,282,408        769,910
    15,000   Coca-Cola Co. .....................        682,313        861,563
    77,250   Corn Products International
               Inc. ............................      2,276,487      2,047,125
   105,000   Diageo plc, ADR ...................      3,776,989      3,734,063
   160,000   General Mills Inc. ................      4,592,082      6,120,000
    74,003   Hain Celestial Group Inc.+ ........      1,009,118      2,714,967
    10,000   Heinz (H.J.) Co. ..................        376,807        437,500
     4,000   Keebler Foods Co.+ ................        107,725        148,500
   130,000   Kellogg Co. .......................      3,855,806      3,867,500
    12,100   LVMH Moet Hennessy Louis
               Vuitton, ADR ....................        416,625      1,010,350
   650,000   Parmalat Finanziaria SpA ..........        746,557        906,057
   100,000   Pepsi Bottling Group Inc. .........      2,042,052      2,918,750
   145,100   PepsiAmericas Inc.+ ...............        512,453        435,300
   355,000   PepsiCo Inc. (c) ..................     10,927,793     15,775,313
    95,000   Quaker Oats Co. ...................      3,913,465      7,136,875
    60,000   Ralcorp Holdings Inc.+ ............        940,903        735,000
    95,894   Tootsie Roll Industries Inc. ......      1,501,005      3,356,290
    15,000   Unilever NV, New York .............        765,900        645,000
   411,000   Whitman Corp. .....................      5,476,166      5,086,125
    70,000   Wrigley (Wm.) Jr. Co. .............      3,173,614      5,613,125
                                                   ------------   ------------
                                                     63,008,120     78,900,668
                                                    -----------   ------------
             PUBLISHING -- 5.4%
    39,700   Arnoldo Mondadori
               Editore SpA .....................        561,894        896,419
     6,000   Central Newspapers Inc.,
               Cl. A ...........................        195,913        379,500
    13,000   Dow Jones & Co. Inc. ..............        643,160        952,250
    90,000   Harcourt General Inc. .............      3,486,351      4,893,750

                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
   323,000   Independent News & Media
               plc, Dublin .....................   $    714,410   $  1,187,279
   323,000   Independent News & Media
               plc, Dublin, New Shares .........        714,411      1,187,279
    98,000   McGraw-Hill Companies Inc.               2,206,300      5,292,000
   400,000   Media General Inc., Cl. A .........      9,832,031     19,425,000
   128,000   Meredith Corp. ....................      2,123,657      4,320,000
   115,000   New York Times Co., Cl. A .........        790,115      4,542,500
   145,000   News Corp. Ltd. ...................        796,385      1,994,497
     5,000   News Corp. Ltd., ADR ..............         54,120        272,500
    65,000   Pearson plc .......................        863,266      2,065,381
   400,000   Penton Media Inc. .................      4,849,118     14,000,000
    30,000   PRIMEDIA Inc.+ ....................        374,206        682,500
    27,000   Pulitzer Inc. .....................      1,189,663      1,139,063
   160,000   Reader's Digest Association
               Inc., Cl. B .....................      4,110,972      5,850,000
    60,000   Schibsted ASA .....................      1,116,649      1,112,083
 1,500,000   Seat-Pagine Gialle SpA ............        321,923      5,198,612
   400,000   South China Morning
               Post Holdings ...................        273,726        310,436
    80,000   Thomas Nelson Inc. ................        976,075        685,000
    30,000   Tribune Co. .......................        942,062      1,050,000
                                                   ------------   ------------
                                                     37,136,407     77,436,049
                                                    -----------   ------------
             CONSUMER PRODUCTS -- 4.0%
    70,000   Altadis SA ........................      1,030,995      1,075,335
   540,000   Carter-Wallace Inc. ...............      7,872,957     10,867,500
    10,750   Christian Dior SA .................      1,514,055      2,437,595
    45,000   Church & Dwight Co. Inc. ..........        460,073        810,000
     1,100   Compagnie Financiere
               Richemont AG, Cl. A .............      1,550,184      2,963,496
    40,000   Department 56 Inc.+ ...............        509,433        440,000
   250,001   Energizer Holdings Inc.+ ..........      3,647,461      4,562,518
   125,000   Fortune Brands Inc. (e) ...........      3,458,979      2,882,812
   250,000   Gallaher Group plc, ADR ...........      4,342,521      5,359,375
    65,000   Gillette Co. ......................      2,180,149      2,270,937
       140   Givaudan+ .........................         41,223         42,609
   100,000   Harley Davidson Inc. ..............        251,225      3,850,000
     1,500   Matsushita Electric Industrial
               Co. Ltd., ADR ...................        178,325        385,500
    70,000   Mattel Inc. .......................      1,245,437        923,125
    25,000   Maytag Corp. ......................        768,336        921,875
    40,000   National Presto Industries Inc.          1,478,912      1,230,000
    10,500   Nintendo Co. Ltd. .................        849,921      1,832,886
    20,000   Philip Morris Companies Inc.               600,935        531,250
   625,000   Ralston Purina Group ..............      7,675,184     12,460,937
     1,500   Swatch Group AG                            892,765      1,907,010
    10,425   Syratech Corp.+                            333,704         82,097
                                                    -----------   ------------
                                                     40,882,774     57,836,857
                                                    -----------   ------------


                 See accompanying notes to financial statements.

                                       16
<PAGE>

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2000 (UNAUDITED)

                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
             COMMON STOCKS (CONTINUED)
             ENERGY AND UTILITIES -- 4.0%
    73,400   AGL Resources Inc. ................   $  1,322,958   $  1,169,812
    34,000   Apache Corp. ......................        844,013      1,999,625
   120,000   BP Amoco plc ......................        725,215      1,151,166
   248,800   BP Amoco plc, ADR .................      5,313,984     14,072,750
   110,000   Burlington Resources Inc. .........      4,698,198      4,207,500
   100,000   Columbia Energy Group .............      6,262,712      6,562,500
   100,000   Conoco Inc., Cl. A ................      2,233,409      2,200,000
   150,000   Eastern Enterprises ...............      7,662,833      9,450,000
   400,000   El Paso Electric Co.+ .............      3,236,625      4,475,000
    20,000   Energy East Corp. .................        429,788        381,250
    10,000   EnergyNorth Inc. ..................        579,562        592,500
   100,000   Florida Progress Corp. ............      4,698,010      4,687,500
    55,000   Halliburton Co. ...................      1,201,188      2,595,312
    60,000   MCN Energy Group Inc. .............      1,440,680      1,282,500
    30,000   Northeast Utilities ...............        648,375        652,500
    80,000   Pennzoil-Quaker State Co.+ ........      1,478,490        965,000
    15,000   St. Joseph Light &
               Power Co. .......................        310,677        315,000
     2,907   TotalFina Elf .....................        355,660        445,738
     5,000   Vastar Resources Inc. .............        354,812        410,625
                                                   ------------   ------------
                                                     43,797,189     57,616,278
                                                   ------------   ------------
             CABLE -- 3.2%
   515,000   Cablevision Systems Corp.,
               Cl. A+ ..........................      5,813,325     34,955,625
    40,000   Comcast Corp., Cl. A ..............        341,837      1,555,000
    90,000   Comcast Corp., Cl. A,
               Special .........................        797,342      3,645,000
    12,625   NTL Inc.+ .........................        680,066        755,922
    20,000   Shaw Communications Inc.,
               Cl. B ...........................         52,983        493,243
    80,000   Shaw Communications Inc.,
               Cl. B, Non-Voting+ ..............        329,198      1,975,000
   118,999   TeleWest Communications
               plc+ ............................        467,975        410,531
    27,000   UnitedGlobalCom Inc.,
               Cl. A+ ..........................      1,196,992      1,262,250
                                                    -----------   ------------
                                                      9,679,718     45,052,571
                                                    -----------   ------------
             HEALTH CARE -- 2.8%
    40,000   American Home
               Products Corp. ..................      1,929,781      2,350,000
    60,000   Amgen Inc.+ .......................        256,894      4,215,000
    10,000   AstraZeneca plc, London ...........        394,772        466,791
    35,146   AstraZeneca plc,
               Stockholm .......................      1,283,381      1,633,956
    26,000   Biogen Inc.+ ......................        181,025      1,677,000
    10,000   Bristol-Myers Squibb Co. ..........        545,500        582,500
    50,000   Glaxo Wellcome plc ................      1,009,390      1,457,872


                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
     4,000   Glaxo Wellcome plc, ADR                 $  216,096    $   231,250
    40,294   Life Technologies Inc.                   1,576,263      2,054,994
     1,150   Novartis AG .......................      1,431,247      1,821,559
   108,000   Novartis AG, Registered ...........        970,641      4,178,250
    45,000   Pfizer Inc. .......................        240,750      2,160,000
       140   Roche Holding AG ..................      1,332,861      1,362,798
    20,000   Sanofi Synthelabo SA ..............        967,750        952,840
   140,000   Shared Medical
               Systems Corp. ...................     10,137,316     10,211,250
    55,000   SmithKline Beecham plc ............        807,987        719,857
    14,000   Takeda Chemical
               Industries Ltd. .................        809,212        918,422
    70,000   Wesley Jessen
               VisionCare Inc.+ ................      2,594,065      2,629,375
                                                   ------------   ------------
                                                     26,684,931     39,623,714
                                                    -----------   ------------
             AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.8%
    60,000   Arvin Industries Inc. .............      2,242,888      1,042,500
    25,302   Borg-Warner Automotive
               Inc. ............................      1,125,246        888,733
   295,000   Dana Corp. ........................     11,059,278      6,250,312
    75,000   Delphi Automotive
               Systems Corp.+ (c) ..............        835,469      1,092,187
    40,000   Federal-Mogul Corp. ...............        787,938        382,500
   255,000   GenCorp Inc. ......................      2,433,673      2,040,000
   270,000   Genuine Parts Co. .................      7,208,450      5,400,000
   117,000   Johnson Controls Inc. .............      2,017,008      6,003,562
    49,167   Midas Inc. ........................        746,806        983,340
   330,000   Modine Manufacturing Co. ..........      4,284,009      8,910,000
    80,000   Scheib (Earl) Inc.+ ...............        749,281        257,500
     1,000   SPX Corp. .........................         13,487        120,937
   163,000   Standard Motor Products Inc.             1,748,388      1,385,500
    70,000   Superior Industries
               International Inc. ..............      1,819,682      1,802,500
   160,000   Tenneco Automotive Inc. ...........      2,273,638        840,000
   110,000   TransPro Inc. .....................        988,933        556,875
     1,571   Visteon Corp.+ ....................         25,504         19,050
    60,000   Wynn's International Inc. .........        674,354      1,361,250
                                                   ------------   ------------
                                                     41,034,032     39,336,746
                                                    -----------   ------------
             DIVERSIFIED INDUSTRIAL -- 2.7%
   195,000   Ampco-Pittsburgh Corp. ............      2,627,873      2,169,375
    22,000   Cooper Industries Inc. ............        888,457        716,375
   135,000   Crane Co. .........................      1,537,227      3,282,187
   102,000   GATX Corp. ........................      1,533,375      3,468,000
   150,000   GenTek Inc. .......................      1,491,896      1,678,125
   100,000   Honeywell Inc. ....................      3,432,578      3,368,750
   120,000   ITT Industries Inc.+ ..............      3,677,361      3,645,000
   416,300   Lamson & Sessions Co.+ ............      2,598,540      6,374,594
   120,000   National Service Industries
               Inc. ............................      2,755,529      2,340,000


                 See accompanying notes to financial statements.

                                       17
<PAGE>

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2000 (UNAUDITED)

                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
             COMMON STOCKS (CONTINUED)
             DIVERSIFIED INDUSTRIAL (CONTINUED)
    73,715   Park-Ohio Holdings Corp.+ ............  $  945,987    $   635,792
    75,000   Thomas Industries Inc. ...............     769,882      1,326,562
    27,000   TI Group plc .........................     223,040        145,439
    50,000   Trinity Industries Inc. ..............     945,000        925,000
   187,000   Tyco International Ltd. ..............   5,965,560      8,859,125
                                                    -----------   ------------
                                                     29,392,305     38,934,324
                                                    -----------   ------------
             RETAIL -- 1.6%
   195,000   Albertson's Inc. .....................   5,770,992      6,483,750
   360,000   AutoNation Inc.+ .....................   5,358,190      2,542,500
    19,000   Coldwater Creek Inc.+ ................     369,251        572,375
    70,000   Delhaize America Inc.,
               Cl. A ..............................   2,012,145      1,238,125
    20,000   Gerald Stevens Inc.+ .................     240,000         28,750
    20,000   Hannaford Bros. Co. ..................   1,433,896      1,437,500
   100,000   Lillian Vernon Corp. .................   1,362,258      1,050,000
   350,000   Neiman Marcus Group
               Inc., Cl. B+ .......................   8,521,973      9,712,500
                                                   ------------   ------------
                                                     25,068,705     23,065,500
                                                   ------------   ------------
             HOTELS AND GAMING -- 1.6
   120,000   Aztar Corp.+ .........................     843,207      1,860,000
    90,000   Boca Resorts Inc., Cl. A+ ............     787,000        888,750
   190,000   Gaylord Entertainment Co. ............   5,007,832      4,085,000
     5,000   GTECH Holdings Corp.+ ................      86,269        113,438
 1,045,000   Hilton Group plc .....................   3,273,996      3,668,359
   700,000   Hilton Hotels Corp. ..................   8,480,737      6,562,500
     5,000   MGM Grand Inc. .......................      97,036        160,625
   430,000   Park Place
               Entertainment Corp.+ ...............   2,424,893      5,240,625
                                                   ------------   ------------
                                                     21,000,970     22,579,297
                                                   ------------   ------------
             PAPER AND FOREST PRODUCTS -- 1.5%
   260,000   Greif Bros. Corp., Cl. A .............   4,845,131      7,995,000
     3,400   Greif Bros. Corp., Cl. B .............      69,825        105,400
   650,000   Pactiv Corp.+ ........................  16,386,954      5,118,750
   253,000   St. Joe Co. ..........................   2,838,193      7,590,000
                                                   ------------   ------------
                                                     24,140,103     20,809,150
                                                   ------------   ------------
             SPECIALTY CHEMICALS -- 1.2%
     5,400   Ciba Specialty Chemicals,
               ADR+ (b) ...........................      21,140        168,535
    50,000   Dexter Corp. .........................   1,633,246      2,400,000
    10,000   du Pont de Nemours
               (E.I.) & Co. .......................     327,500        437,500
   315,000   Ferro Corp. ..........................   5,692,776      6,615,000
    10,000   Fuller (H.B.) Co. ....................     396,969        455,625



                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
    105,000  General Chemical
               Group Inc. ...................      $    348,186   $     72,188
    210,000  Omnova Solutions Inc. ..........         1,767,940      1,312,500
    115,000  Rohm & Haas Co. ................         4,033,507      3,967,500
    105,000  Sybron Chemicals Inc.+ .........         2,249,913      2,296,875
                                                   ------------   ------------
                                                     16,471,177     17,725,723
                                                   ------------   ------------
             COMMUNICATIONS EQUIPMENT -- 1.0%
    290,000  Allen Telecom Inc.+ ............         2,191,166      5,129,375
     83,340  Dynatech Corp.+ ................           314,484      1,510,537
     17,000  Furukawa Electric Co. Ltd. .....           277,193        354,918
     40,000  Lucent Technologies Inc. .......           442,339      2,370,000
     24,000  Motorola Inc. ..................           150,168        697,500
     22,000  Nokia Corp., Cl. A, ADR ........           627,321      1,098,625
     44,000  Scientific-Atlanta Inc. ........           355,750      3,278,000
                                                   ------------   ------------
                                                      4,358,421     14,438,955
                                                   ------------   ------------
             BUSINESS SERVICES -- 0.8%
    100,000  Cendant Corp.+ .................         1,994,908      1,400,000
      1,500  CheckFree Holdings Corp.+                   13,560         77,344
     70,000  IMS Health Inc. ................         1,141,315      1,260,000
    100,000  Landauer Inc. ..................           647,252      1,556,250
     58,500  Nashua Corp.+ ..................           548,437        482,625
     50,000  Primark Corp. ..................         1,871,250      1,862,500
     10,833  Reuters Holdings plc, ADR ......           815,788      1,082,623
     13,000  Secom Co. Ltd. .................           813,097        949,621
    250,000  Securicor Group plc ............                 0        515,400
     30,900  Vivendi ........................         2,117,043      2,727,438
                                                   ------------   ------------
                                                      9,962,650     11,913,801
                                                    -----------   ------------
             SATELLITE -- 0.8%
   100,000   COMSAT Corp. ...................         2,641,248      2,468,750
    55,441   General Motors Corp.,
               Cl. H+ .......................         2,250,939      4,864,948
   150,000   Loral Space &
               Communications Ltd.+ .........         1,701,438      1,040,625
   340,000   TCI Satellite Entertainment
               Inc., Cl. A+ .................           900,012      2,953,750
                                                    -----------   ------------
                                                      7,493,637     11,328,073
                                                    -----------   ------------
             ELECTRONICS -- 0.7%
    43,000   Fujitsu Ltd. ...................         1,290,916      1,487,440
     3,000   Hitachi Ltd., ADR ..............           218,796        432,375
     3,000   Molex Inc., Cl. A ..............           115,188        105,000
     1,500   NEC Corp., ADR .................            43,625        237,750
    12,000   Philips Electronics NV .........           492,186        565,976
    40,000   Philips Electronics NV, ADR ....           100,439      1,900,000
     2,400   Rohm Co. Ltd. ..................           766,221        701,258
    16,000   Sony Corp. .....................         1,305,897      1,493,002


                 See accompanying notes to financial statements.

                                       18
<PAGE>

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2000 (UNAUDITED)

                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
             COMMON STOCKS (CONTINUED)
             ELECTRONICS (CONTINUED)
     32,000  Sony Corp., ADR .........              $   828,824   $ 3,018,000
     40,000  Thomas & Betts Corp. ....                  753,242       765,000
                                                    -----------   -----------
                                                      5,915,334    10,705,801

                                                    -----------   -----------
             REAL ESTATE -- 0.7%
    450,000  Catellus Development
               Corp.+ ................                6,751,839     6,750,000
     50,000  Cheung Kong
               (Holdings) Ltd. .......                  559,654       553,204
     44,000  Florida East Coast
               Industries Inc. .......                  523,108     1,760,000
     55,000  Griffin Land &
               Nurseries Inc.+ .......                  513,143       677,188
      4,753  HomeFed Corp.+ ..........                      851         3,327
                                                    -----------    -----------
                                                      8,348,595      9,743,719
                                                    -----------    -----------
             AUTOMOTIVE -- 0.7%
     12,000  Ford Motor Co. ..........                  612,096       516,000
    157,942  General Motors Corp. ....                4,799,093     9,170,507
                                                    -----------   -----------
                                                      5,411,189     9,686,507
                                                    -----------   -----------
             CONSUMER SERVICES -- 0.5%
     40,000  Loewen Group Inc. .......                   48,700        21,200
    510,000  Rollins Inc. ............                5,737,037     7,586,250
                                                    -----------   -----------
                                                      5,785,737     7,607,450
                                                    -----------   -----------
             AGRICULTURE -- 0.5%
    700,000  Archer-Daniels-Midland
               Co. (c) ...............               11,360,784     6,868,750
      5,000  Delta & Pine Land Co. ...                   84,396       125,312
                                                    -----------   -----------
                                                     11,445,180     6,994,062
                                                    -----------   -----------
             AVIATION: PARTS AND SERVICES -- 0.4%
    100,000  Curtiss-Wright Corp. ....                2,491,103     3,718,750
    115,000  Fairchild Corp., Cl. A+ .                1,514,398       560,625
    145,000  Hi-Shear Industries Inc.                 1,737,757       371,562
     30,000  Precision Castparts Corp.                1,059,862     1,357,500
                                                    -----------   -----------
                                                      6,803,120     6,008,437
                                                    -----------   -----------
             ENVIRONMENTAL SERVICES -- 0.4%
     50,000  Republic Services Inc.+ .                  632,322       800,000
    250,000  Waste Management Inc. ...                4,648,440     4,750,000
                                                    -----------   -----------
                                                      5,280,762     5,550,000
                                                    -----------   -----------
             AEROSPACE -- 0.4%
     82,000  Northrop Grumman Corp. ..                5,352,630     5,432,500
                                                    -----------   -----------


                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
             BUILDING AND CONSTRUCTION -- 0.4%
    90,000   CRH plc ..................             $ 1,150,986  $  1,619,733
    32,222   Huttig Building
               Products Inc.+ .........                  81,163       132,916
    15,000   Martin Marietta
               Materials Inc. .........                 322,687       606,562
   150,000   Nortek Inc.+ .............               1,988,594     2,962,500
     5,000   Nortek Inc.,
               Special Common+ (a) ....                  72,155        97,187
                                                    -----------  ------------
                                                      3,615,585     5,418,898
                                                    -----------  ------------
             CLOSED-END FUNDS -- 0.3%
    59,000   Central European Equity
               Fund Inc. ..............                 740,735       870,250
    70,000   Dresdner RCM
               Europe Fund Inc. .......                 512,662     1,148,700
    25,000   France Growth Fund Inc. ..                 246,844       375,000
    40,250   Italy Fund Inc. ..........                 360,845       729,531
    68,000   New Germany Fund Inc. ....                 750,658       943,500
    45,942   Royce Value Trust Inc. ...                 519,501       625,960
                                                    -----------  ------------
                                                      3,131,245     4,692,941
                                                    -----------  ------------
             TRANSPORTATION -- 0.3%
    73,000   AMR Corp.+ ...............               1,415,510     1,929,938
    15,000   Kansas City Southern
               Industries Inc. ........                 484,941     1,330,313
    31,273   MIF Ltd.+ ................                 449,997       286,172
    25,000   Ryder System Inc. ........                 664,907       473,438
                                                    -----------  ------------
                                                      3,015,355     4,019,861
                                                    -----------  ------------
             COMPUTER SOFTWARE AND SERVICES -- 0.2%
    10,000   Computer Associates
               International Inc. .....                 555,359       511,875
    25,000   Genuity Inc.+ ............                 231,791       228,906
     3,300   Obic Co. Ltd. ............                 419,600     1,493,002
    88,000   Tyler Technologies Inc. ..                 334,579       225,500
                                                    -----------  ------------
                                                      1,541,329     2,459,283
                                                    -----------  ------------
             METALS AND MINING -- 0.2%
     3,500   Anglogold Ltd. ...........                 168,824       142,889
    10,000   Anglogold Ltd., ADR ......                 226,750       205,625
   110,909   Antofagasta Holdings plc .                 654,678       593,231
    72,500   Harmony Gold Mining Co.
               Ltd. ...................                 347,738       400,700
    12,500   Harmony Gold Mining Co.
               Ltd., ADR ..............                  77,344        69,531
    38,000   Newmont Mining Corp. .....                 996,944       821,750
    20,000   Placer Dome Inc. .........                 225,856       191,250
                                                    -----------  ------------
                                                      2,698,134     2,424,976
                                                    -----------  ------------



                 See accompanying notes to financial statements.

                                       19
<PAGE>


                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2000 (UNAUDITED)


                                                                      MARKET
    SHARES                                              COST          VALUE
    ------                                             ------        -------
             COMMON STOCKS (CONTINUED)
             EDUCATIONAL SERVICES -- 0.0%
    10,000   Benesse Corp. ............             $ 1,029,239  $     692,775
                                                    -----------  -------------
             COMPUTER HARDWARE -- 0.0%
    15,000   Xerox Corp. ..............                 352,625        311,250
                                                    -----------  -------------
             TOTAL COMMON
               STOCKS .................             789,558,756  1,348,788,984
                                                    -----------  -------------

             PREFERRED STOCKS -- 0.3%
             PUBLISHING -- 0.1%
    43,500   News Corp. Ltd., Pfd., ADR                 656,340      2,066,250
                                                    -----------  -------------
             BROADCASTING -- 0.1%
    10,000   ProSieben Media AG, Pfd. .                 568,909      1,250,722
                                                    -----------  -------------
             TELECOMMUNICATIONS -- 0.1%
    15,000   Citizens Communications Co.,
               5.00% Cv. Pfd. .........                 772,625      1,010,625
12,045,773   Telecomunicacoes de Sao
               Paulo SA (Telesp), Pfd.                  206,541        226,221
                                                    -----------  -------------
                                                        979,166      1,236,846
                                                    -----------  -------------
             WIRELESS COMMUNICATIONS -- 0.0%
10,760,547   Telesp Celular
               Participacoes SA, Pfd.+                   82,623        194,507
                                                    -----------  -------------
             TOTAL PREFERRED
               STOCKS .................               2,287,038      4,748,325
                                                    -----------  -------------
  PRINCIPAL
   AMOUNT
  ---------
             CORPORATE BONDS -- 0.2%
             AVIATION: PARTS AND SERVICES -- 0.1%
$  941,000   Kaman Corp.,
               Sub. Deb. Cv.
               6.00%, 03/15/12 ........                 888,033        801,026
                                                    -----------  -------------
             AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.1%
 1,500,000   Standard Motor Products Inc.,
               Sub. Deb. Cv.
               6.75%, 07/15/09 ........               1,422,541        776,250
                                                    -----------  -------------
             PUBLISHING -- 0.0%
   200,000   News America Holdings Inc.,
               Sub. Deb. Cv.
               Zero Coupon, 03/31/02 ..                 175,222        464,000
                                                    -----------  -------------
             CONSUMER PRODUCTS -- 0.0%
 1,000,000   Pillowtex Corp.,
               Sub. Deb. Cv.
               6.00%, 03/15/12 ........                 387,250        310,000
                                                    -----------  -------------




  PRINCIPAL                                                           MARKET
    AMOUNT                                              COST          VALUE
    ------                                             ------        -------
              HOTELS AND GAMING -- 0.0%
   $200,000   Hilton Hotels Corp.,
                Sub. Deb. Cv.
               5.00%, 05/15/06 ........             $   154,907 $      159,000
                                                    ----------- --------------
             TOTAL CORPORATE
               BONDS ..................               3,027,953      2,510,276
                                                    ----------- --------------
   SHARES
  --------

             WARRANTS -- 0.0%
             FOOD AND BEVERAGE -- 0.0%
    62,463   Advantica Restaurant
               Group Inc. Warrants,
               expire 01/07/05+ .......                 105,603         13,664
                                                    ----------- --------------
  PRINCIPAL
   AMOUNT
   -------
             U.S. GOVERNMENT OBLIGATIONS -- 2.7%
$39,500,000  U.S. Treasury Bills,
               4.68% to 5.74%++,
               due 07/27/00 to 08/31/00              39,218,752     39,170,205
                                                    ----------- --------------
             REPURCHASE AGREEMENTS -- 2.2%
30,718,000   State Street Bank & Trust Co.,
               6.50%, dated 06/30/00,
               due 07/03/00, proceeds at
               maturity $30,734,639 (f)              30,718,000     30,718,000
                                                    ----------- --------------

  TOTAL INVESTMENTS -- 99.7% ..........            $864,916,102  1,425,949,454
                                                   ============

  OTHER ASSETS, LIABILITIES
    AND LIQUIDATION VALUE
    OF CUMULATIVE PREFERRED STOCK -- (9.1)%                       (130,423,040)

  NET ASSETS -- COMMON STOCK -- 90.6%
    (107,376,617 common shares outstanding)                      1,295,526,414
                                                                --------------

  NET ASSETS -- PREFERRED STOCK -- 9.4%
    (5,375,600 preferred shares outstanding)                       134,390,000
                                                                --------------
  TOTAL NET ASSETS -- 100.0% ..........                         $1,429,916,414
                                                                ==============

  NET ASSET VALUE PER COMMON SHARE
    ($1,295,526,414 / 107,376,617 shares outstanding)                   $12.07
                                                                        ======


                 See accompanying notes to financial statements.

                                       20
<PAGE>

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2000 (UNAUDITED)


FORWARD FOREIGN EXCHANGE CONTRACTS

  PRINCIPAL                                         SETTLEMENT    UNREALIZED
   AMOUNT                                              DATE      DEPRECIATION
   -------                                          ----------   -------------
14,657,129 (g) Deliver Hong Kong Dollars
                 in exchange for
                 USD 1,881,352 ..................    08/24/00         $(20,602)
                                                                      ========

  FUTURES CONTRACTS -- SHORT POSITION

  NUMBER OF                                                       UNREALIZED
  CONTRACTS                                                       APPRECIATION
  ---------                                                       ------------
    310      S&P 500 Index Futures
               09/14/00 .........................                   $2,260,430
                                                                    ==========

-------------------------
        For Federal tax purposes:
          Aggregate cost .....................................    $864,916,102
                                                                  ============
          Gross unrealized appreciation ......................    $623,947,457
          Gross unrealized depreciation ......................     (62,914,105)
                                                                  ------------
          Net unrealized appreciation ........................    $561,033,352
                                                                  ============

-------------------------
(a)   Security fair valued under procedures established by the Board of
      Directors.
(b)   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. At June 30,
      2000, the market value of Rule 144A securities amounted to $168,535 or
      0.0% of total net assets.
(c)   Security was pledged as collateral for futures contracts.
(d)   At June 30, 2000, 1,520,000 shares were pledged as collateral for futures
      contracts.
(e)   At June 30, 2000, 115,000 shares were pledged as collateral for futures
      contracts.
(f)   Collateralized by U.S. Treasury Note, 6.125%, due 12/30/01, market value
      $31,332,550.
(g)   Principal amount denoted in Hong Kong Dollars.
+     Non-income producing security.
++    Represents annualized yield at date of purchase.
ADR - American Depositary Receipt
USD - United States Dollars
GDR - Global Depositary Receipt


                                                      % of
                                                      Market        Market
                                                      Value         Value
                                                     -------       -------
       GEOGRAPHIC DIVERSIFICATION
       United States ............................     79.7%     $1,136,564,979
       Europe ...................................     12.8         182,702,008
       Latin America ............................      3.1          43,773,066
       Asia/Pacific Rim .........................      2.4          34,476,878
       Canada ...................................      1.9          27,613,778
       South Africa .............................      0.1             818,745
                                                     ------     --------------
       Total Investments ........................    100.0%     $1,425,949,454
                                                     ======     ==============


                 See accompanying notes to financial statements.

                                       21
<PAGE>

                          THE GABELLI EQUITY TRUST INC.
                       STATEMENT OF ASSETS AND LIABILITIES
                            JUNE 30, 2000 (UNAUDITED)

ASSETS:
   Investments, at value (Cost $864,916,102) ..........     $1,425,949,454
   Cash and foreign currency, at value
      (Cost $5,676,875) ...............................          5,739,037
   Dividends and interest receivable ..................          1,762,194
   Receivable for investments sold ....................         14,318,090
   Variation margin ...................................            782,750
                                                            --------------
   TOTAL ASSETS .......................................      1,448,551,525
                                                            --------------
LIABILITIES:
   Payable for investments purchased ..................          9,888,443
   Dividends payable ..................................          6,572,663
   Payable for investment advisory fees ...............          1,685,203
   Unrealized depreciation on forward
      foreign exchange contracts ......................             20,602
   Payable for custodian fees .........................             73,050
   Other accrued expenses .............................            395,150
                                                            --------------
   TOTAL LIABILITIES ..................................         18,635,111
                                                            --------------
   NET ASSETS .........................................     $1,429,916,414
                                                            ==============
NET ASSETS CONSIST OF:
   Cumulative Preferred Stock (7.25%, $25.00
     liquidation value, $0.001 par value,
     8,000,000 shares authorized, 5,375,600
     shares issued and outstanding) ...................     $  134,390,000
   Trust shares, at par value .........................            107,377
   Additional paid-in capital .........................        662,980,799
   Accumulated net realized gain on
      investments, futures contracts and
      foreign currency transactions ...................         69,128,090
   Net unrealized appreciation on investments, futures
      contracts and foreign currency transactions .....        563,310,148
                                                            --------------
   TOTAL NET ASSETS ...................................     $1,429,916,414
                                                            ==============
   NET ASSET VALUE
      ($1,295,526,414 / 107,376,617 shares
      outstanding; 200,000,000 shares
      authorized of $0.001 par value) .................             $12.07
                                                                    ======

                             STATEMENT OF OPERATIONS
               FOR THE SIX MONTHS ENDED JUNE 30, 2000 (UNAUDITED)

INVESTMENT INCOME:
   Dividends (net of foreign taxes of $145,122) .......     $    8,334,815
   Interest ...........................................          2,177,196
                                                            --------------
   TOTAL INVESTMENT INCOME ............................         10,512,011
                                                            --------------
EXPENSES:
   Investment advisory fees ...........................          7,322,507
   Legal and audit fees ...............................            371,664
   Shareholder communications expenses ................            138,275
   Shareholder services fees ..........................            128,681
   Payroll expenses ...................................             89,057
   Custodian fees .....................................             74,408
   Directors' fees ....................................             64,817
   Miscellaneous expenses .............................             64,478
                                                            --------------
   TOTAL EXPENSES .....................................          8,253,887
                                                            --------------
   NET INVESTMENT INCOME ..............................          2,258,124
                                                            --------------
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS, FUTURES CONTRACTS
   AND FOREIGN CURRENCY TRANSACTIONS:
   Net realized gain on investments ...................        126,899,631
   Net realized gain on foreign currency transactions .              5,868
   Net realized loss on futures contracts .............           (755,971)
                                                            --------------
   Net realized gain on investments, futures
      contracts and foreign currency transactions .....        126,149,528
                                                            --------------
   Net change in unrealized appreciation on
      investments, futures contracts and foreign
      currency transactions ...........................       (139,035,194)
                                                            --------------
   NET REALIZED AND UNREALIZED LOSS ON
      INVESTMENTS, FUTURES CONTRACTS AND
      FOREIGN CURRENCY TRANSACTIONS ...................        (12,885,666)
                                                            --------------
   NET DECREASE IN NET ASSETS RESULTING
      FROM OPERATIONS .................................       $(10,627,542)
                                                            ==============

<TABLE>
<CAPTION>

                       STATEMENT OF CHANGES IN NET ASSETS

                                                                            SIX MONTHS ENDED
                                                                              JUNE 30, 2000          YEAR ENDED
                                                                               (UNAUDITED)        DECEMBER 31, 1999
                                                                               ---------          -----------------
<S>                                                                          <C>                   <C>
OPERATIONS:
   Net investment income ................................................    $  2,258,124          $   4,337,238
   Net realized gain on investments, futures contracts and foreign
      currency transactions .............................................     126,149,528            133,912,661
   Net change in unrealized appreciation on investments, futures contracts
      and foreign currency transactions .................................    (139,035,194)           212,400,838
                                                                           --------------          -------------
   NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS ......     (10,627,542)           350,650,737
                                                                           --------------          -------------
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
   Net investment income ................................................      (2,082,622)            (3,195,371)(a)
   Net realized gain on investments, futures contracts and foreign
     currency transactions ..............................................     (55,900,479)          (128,585,766)(a)
   Paid-in capital ......................................................              --            (72,433,677)(a)
                                                                           --------------          -------------
   TOTAL DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS .....................     (57,983,101)          (204,214,814)
                                                                           --------------          -------------
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:
   Net investment income ................................................        (175,502)              (235,810)
   Net realized gain on investments, futures contracts and foreign
     currency transactions ..............................................      (4,699,307)            (9,545,528)
                                                                           --------------          -------------
   TOTAL DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS ..................      (4,874,809)            (9,781,338)
                                                                           --------------          -------------
TRUST SHARE TRANSACTIONS:
   Net increase in net assets from Equity Trust share transactions ......              --             15,103,360
   Net decrease from repurchase of preferred stock ......................        (239,229)              (306,572)
                                                                           --------------          -------------
   NET INCREASE IN NET ASSETS ...........................................     (73,724,681)          (151,451,373)
NET ASSETS:
   Beginning of period ..................................................   1,503,641,095          1,352,189,722
                                                                           --------------          -------------
   End of period ........................................................  $1,429,916,414         $1,503,641,095
                                                                           ==============         ==============

   (a)A distribution  of $79,587,260 for The Gabelli Utility Trust spin-off from
      net investment  income,  realized  short-term  gains,  realized  long-term
      gains, and paid-in-capital  were $1,091,937,  $7,908,851,  $36,310,892 and
      $34,275,580, respectively.

                 See accompanying notes to financial statements.
</TABLE>

                                       22
<PAGE>

                          THE GABELLI EQUITYTRUST INC.
                    NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

1. ORGANIZATION. The Gabelli Equity Trust Inc. ("Equity Trust") is a closed-end,
non-diversified   management   investment   company   organized  as  a  Maryland
corporation on May 20, 1986 and registered  under the Investment  Company Act of
1940, as amended (the "1940 Act"),  whose primary  objective is long-term growth
of capital.  The Equity Trust had no operations  until August 11, 1986,  when it
sold 10,696 shares of common stock to Gabelli  Funds,  LLC (the  "Adviser")  for
$100,008. Investment operations commenced on August 21, 1986.

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance with generally accepted accounting  principles requires management to
make estimates and assumptions  that affect the reported amounts and disclosures
in the financial  statements.  Actual results could differ from those estimates.
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 listed or traded on a nationally
recognized securities exchange, quoted by the National Association of Securities
Dealers Automated Quotations, Inc. ("Nasdaq") or traded on foreign exchanges are
valued at the last sale price on that  exchange  as of the close of  business on
the day the  securities  are being  valued (if there were no sales that day, the
security is valued at the  average of the  closing  bid and asked  prices or, if
there were no asked  prices  quoted on that day,  then the security is valued at
the closing bid price on that day,  except for open short  positions,  which are
valued at the last  asked  price).  All  other  portfolio  securities  for which
over-the-counter  market  quotations  are  readily  available  are valued at the
latest average of the bid and asked prices.  Portfolio securities traded on more
than one  national  securities  exchange or market are valued  according  to the
broadest and most  representative  market,  as determined by Gabelli Funds,  LLC
(the  "Adviser").  Securities  and assets for which  market  quotations  are not
readily  available  are valued at their fair value as  determined  in good faith
under procedures  established by and under the general  supervision of the Board
of Directors. Short term debt securities with remaining maturities of 60 days or
less are valued at amortized cost, unless the Directors  determine such does not
reflect the  securities'  fair  value,  in which case these  securities  will be
valued at their fair value as  determined  by the  Directors.  Debt  instruments
having a  maturity  greater  than 60 days are  valued at the  highest  bid price
obtained from a dealer maintaining an active market in those securities. Options
are valued at the last sale price on the  exchange on which they are listed.  If
no sales of such options  have taken place that day,  they will be valued at the
mean between their closing bid and asked prices.

      REPURCHASE  AGREEMENTS.   The  Equity  Trust  may  enter  into  repurchase
agreements with government  securities dealers recognized by the Federal Reserve
Bank of New York,  with member banks of the Federal Reserve System or with other
brokers or dealers that meet credit  guidelines  established  by the Adviser and
reviewed  by the Board of  Directors.  Under  the terms of a typical  repurchase
agreement,  the Equity Trust takes  possession of an underlying  debt obligation
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.  The Equity Trust will always
receive and maintain  securities  as collateral  whose market  value,  including
accrued  interest,  will be at least equal to 100% of the dollar amount invested
by the Equity  Trust in each  agreement.  The Equity Trust will make payment for
such  securities  only upon  physical  delivery  or upon  evidence of book entry
transfer of the collateral to the account of the  custodian.  To the extent that
any repurchase transaction exceeds one business day, the value of the collateral
is marked-to-market on a daily basis to maintain the adequacy of the collateral.
If the seller defaults and the value of the collateral declines or if bankruptcy
proceedings   are  commenced  with  respect  to  the  seller  of  the  security,
realization of the collateral by the Equity Trust may be delayed or limited.

                                       23
<PAGE>

                          THE GABELLI EQUITYTRUST INC.
              NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)

      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  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 included in unrealized appreciation/depreciation on investments and
futures contracts.  The Equity Trust recognizes a realized gain or loss when the
contract is closed.

      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.

      FORWARD FOREIGN EXCHANGE CONTRACTS. The Equity Trust may engage in forward
foreign  exchange  contracts for hedging a specific  transaction with respect to
either the currency in which the transaction is denominated or another  currency
as deemed  appropriate by the Adviser.  Forward foreign  exchange  contracts are
valued at the forward rate and are marked-to-market  daily. The change in market
value is included in unrealized  appreciation/depreciation  on  investments  and
foreign  currency  transactions.  When the contract is closed,  the Equity Trust
records a realized gain or loss equal to the difference between the value of the
contract at the time it was opened and the value at the time it was closed.

      The  use  of  forward  foreign  exchange   contracts  does  not  eliminate
fluctuations  in  the  underlying   prices  of  the  Equity  Trust's   portfolio
securities, but it does establish a rate of exchange that can be achieved in the
future.  Although forward foreign exchange  contracts limit the risk of loss due
to a decline in the value of the hedged currency,  they also limit any potential
gain/(loss)  that might  result  should the value of the currency  increase.  In
addition,  the Equity Trust could be exposed to risks if the  counterparties  to
the contracts are unable to meet the terms of their contracts.

      FOREIGN  CURRENCY  TRANSLATION.  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 at the exchange rate
prevailing on the respective  dates of such  transactions.  Unrealized gains and
losses,  which result from changes in foreign  exchange  rates and/or changes in
market    prices   of    securities,    have   been   included   in   unrealized
appreciation/depreciation on investments and foreign currency transactions.  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) on investments.

      SECURITIES TRANSACTIONS AND INVESTMENT INCOME. Securities transactions are
accounted  for as of the trade date with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium  and  accretion  of  discount)  is  recorded as earned.
Dividend income is recorded on the ex-dividend date.

                                       24
<PAGE>

                          THE GABELLI EQUITYTRUST INC.
              NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)

      DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS. 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,   timing   differences  and  differing
characterization  of  distributions  made by the Equity Trust.  Distributions to
shareholders  of the Equity  Trust's 7.25% Tax Advantaged  Cumulative  Preferred
Stock  ("Cumulative  Preferred  Stock")  are  accrued  on a daily  basis and are
determined as described in Note 5.

      PROVISION  FOR INCOME  TAXES.  The Equity  Trust  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.

      Dividends and interest from non-U.S.  sources received by the Equity Trust
are generally subject to non-U.S.  withholding taxes at rates ranging up to 30%.
Such  withholding  taxes  may be  reduced  or  eliminated  under  the  terms  of
applicable U.S.  income tax treaties,  and the Equity Trust intends to undertake
any procedural  steps  required to claim the benefits of such  treaties.  If the
value of more than 50% of the  Equity  Trust's  total net assets at the close of
any taxable year consists of stocks or securities of non-U.S.  corporations, the
Equity Trust is permitted  and may elect to treat any non-U.S.  taxes paid by it
as paid by its shareholders.

3. 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% of the value
of the Equity Trust's average weekly net assets. In accordance with the Advisory
Agreement,  the Adviser provides a continuous  investment program for the Equity
Trust's  portfolio and oversees the  administration of all aspects of the Equity
Trust's  business and affairs.  The Adviser has agreed to reduce the  management
fee on the incremental assets attributable to the Cumulative  Preferred Stock if
the total  return  of the net asset  value of the  common  shares of the  Equity
Trust, including  distributions and advisory fee subject to reduction,  does not
exceed the stated dividend rate of the Cumulative  Preferred  Stock. For the six
months ended June 30,  2000,  the Equity  Trust's  total return on the net asset
value of the  common  shares did not  exceed  the  stated  dividend  rate of the
Cumulative  Preferred  Stock.  Thus, such management fees were not earned on the
incremental assets.

      During the six months ended June 30, 2000, Gabelli & Company, Inc. and its
affiliates  received $287,916 in brokerage  commissions as a result of executing
agency transactions in portfolio securities on behalf of the Equity Trust.

4.  PORTFOLIO  SECURITIES.   Cost  of  purchases  and  proceeds  from  sales  of
securities,  other than short-term securities, for the six months ended June 30,
2000 aggregated $220,436,142 and $310,888,824, respectively.



                                       25
<PAGE>

                          THE GABELLI EQUITYTRUST INC.
              NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)

5. CAPITAL. The Articles of Incorporation, dated May 19, 1986, permit the Equity
Trust to issue 200,000,000 shares of common stock (par value $0.001).

      Transactions in capital stock were as follows:
<TABLE>
<CAPTION>

                                                SIX MONTHS ENDED                      YEAR ENDED
                                            JUNE 30, 2000 (UNAUDITED)              DECEMBER 31, 1999
                                         -----------------------------        -------------------------
                                              Shares        Amount              Shares        Amount
                                           ---------------------------        ----------    -----------
<S>                                               <C>       <C>                <C>          <C>
Shares issued upon reinvestment
  of dividends and distributions ......           --        $   --             1,260,270    $15,103,360
                                           ---------        ------             ---------    -----------
Net increase ..........................           --        $   --             1,260,270    $15,103,360
                                           =========        ======             =========    ===========
</TABLE>

      The Equity Trust's Articles of Incorporation  authorize the issuance of up
to  8,000,000  shares  of $0.001  par  value  Cumulative  Preferred  Stock.  The
Cumulative  Preferred  Stock is senior to the  common  stock and  results in the
financial  leveraging of the common stock. Such leveraging tends to magnify both
the risks and opportunities to Common  Shareholders.  Dividends on shares of the
Cumulative Preferred Stock are cumulative.  The Equity Trust is required to meet
certain asset coverage tests with respect to the Cumulative  Preferred Stock. If
the Equity  Trust fails to meet these  requirements  and does not  correct  such
failure,  the Equity  Trust may be required to redeem,  in part or in full,  the
Cumulative  Preferred  Stock at a  redemption  price of $25.00 per share plus an
amount equal to the accumulated and unpaid dividends  whether or not declared on
such shares in order to meet these requirements.  Additionally,  failure to meet
the foregoing  asset  requirements  could restrict the Equity Trust's ability to
pay  dividends  to  Common  Shareholders  and could  lead to sales of  portfolio
securities at inopportune  times.  Commencing June 9, 2003 and  thereafter,  the
Equity Trust, at its option, may redeem the Cumulative  Preferred Stock in whole
or in part at the redemption  price.  During the six months ended June 30, 2000,
the Equity Trust  repurchased  10,800 shares of Cumulative  Preferred Stock at a
cost of $239,229 and at an average  price of $22.151 per share.  During the year
ended  December  31,  1999,  the  Equity  Trust  repurchased  13,600  shares  of
Cumulative  Preferred  Stock at a cost of  $306,572  and at an average  price of
$22.542  per  share.  At June  30,  2000,  5,375,600  shares  of the  Cumulative
Preferred Stock were  outstanding at the fixed dividend rate of 7.25 percent per
share and accrued  dividends  amounted to $135,323.  The income  received on the
Equity  Trust's assets may vary in a manner  unrelated to the fixed rate,  which
could have either a beneficial or detrimental  impact on net  investment  income
and gains available to Common Shareholders.

      The holders of Cumulative Preferred Stock have voting rights equivalent to
those of the holders of common stock (one vote per share) and will vote together
with  holders of shares of common  stock as a single  class.  In  addition,  the
Investment  Company Act of 1940  requires that along with approval of a majority
of the  holders of common  stock,  approval  of a majority of the holders of any
outstanding shares of Cumulative  Preferred Stock, voting separately as a class,
would be required to (a) adopt any plan of  reorganization  that would adversely
affect the Cumulative  Preferred Stock, and (b) take any action requiring a vote
of  security  holders,  including,  among other  things,  changes in the Trust's
subclassification  as  a  closed-end   investment  company  or  changes  in  its
fundamental investment restrictions.

                                       26
<PAGE>

                          THE GABELLI EQUITYTRUST INC.
                              FINANCIAL HIGHLIGHTS
<TABLE>
<CAPTION>
SELECTED DATA FOR AN EQUITY TRUST COMMON
SHARE OUTSTANDING THROUGHOUT EACH PERIOD:    SIX MONTHS ENDED                YEAR ENDED DECEMBER 31,
                                             JUNE 30, 2000(A) -------------------------------------------------------------
OPERATING PERFORMANCE:                         (UNAUDITED)     1999(A)         1998(A)       1997(A)     1996(A)    1995(A)
                                               -----------    -------         -------        ------     -------     ------
<S>                                          <C>            <C>             <C>           <C>           <C>         <C>
   Net asset value, beginning of period ...  $    12.75     $    11.47      $    11.56    $     9.77    $   9.95    $   9.46
                                             ----------     ----------      ----------    ----------    --------    --------
   Net investment income ..................        0.02           0.04            0.07          0.08        0.11        0.13
   Net realized and unrealized gain (loss)
     on investments .......................       (0.12)          3.25            1.09          2.75        0.71        1.74
                                             ----------     ----------      ----------    ----------    --------    --------
   Total from investment operations .......       (0.10)          3.29            1.16          2.83        0.82        1.87
                                             ----------     ----------      ----------    ----------    --------    --------
   Decrease in net asset value from
     Equity Trust share transactions ......          --             --              --            --          --       (0.37)
   Offering expenses charged to capital surplus      --             --           (0.04)           --          --       (0.01)
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
   Net investment income ..................       (0.02)         (0.03)(c)       (0.06)        (0.08)      (0.11)      (0.13)(b)
   In excess of net investment income .....          --             --              --         (0.00)(d)      --          --
   Net realized gain on investments .......       (0.52)         (1.21)(c)       (1.10)        (0.92)      (0.78)      (0.47)(b)
   In excess of net realized gain on investments     --             --              --         (0.01)      (0.00)(d)   (0.02)
   Paid-in capital ........................          --          (0.68)(c)          --         (0.03)      (0.11)      (0.38)(b)
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:
   Net investment income ..................       (0.00)(d)      (0.00)(d)       (0.00)(d)        --          --          --
   Net realized gain on investments .......       (0.04)         (0.09)          (0.05)           --          --          --
                                             ----------     ----------      ----------    ----------    --------    --------
   Total distributions ....................       (0.58)         (2.01)          (1.21)        (1.04)      (1.00)      (1.00)
                                             ----------     ----------      ----------    ----------    --------    --------
   NET ASSET VALUE, END OF PERIOD .........  $    12.07     $    12.75      $    11.47    $    11.56  $     9.77    $   9.95
                                             ==========     ==========      ==========    ==========  ==========    ========
   Market value, end of period ............  $    12.19     $    12.56      $    11.56    $    11.69  $     9.38    $    9.38
                                             ==========     ==========      ==========    ==========  ==========    ========
   Net asset value total return++ .........       (1.06)%        29.49%           9.55%        30.46%       9.00%      20.60%
                                             ==========     ==========      ==========    ==========  ==========    ========
   Total investment return+ ...............        1.39%         26.57%           9.23%        37.46%      11.00%      11.70%
                                             ==========     ==========      ==========    ==========  ==========    ========
RATIOS TO  AVERAGE NET ASSETS AVAILABLE
   TO COMMON STOCK SHAREHOLDERS AND
   SUPPLEMENTAL DATA:
   Net assets, end of period (in 000's) ...  $1,429,916     $1,503,641      $1,352,190    $1,210,570  $1,015,437  $1,034,091
   Net assets attributable to common shares,
     end of period (in 000's) .............  $1,295,526     $1,368,981      $1,217,190    $1,210,570  $1,015,437  $1,034,091
   Ratio of net investment income to average
     net assets attributable to common stock       0.34%(g)       0.34%           0.60%         0.76%       1.07%       1.26%
   Ratio of operating expenses to average
     net assets attributable to common stock       1.25%(g)       1.27%           1.15%         1.14%       1.18%       1.21%
   Ratio of operating expenses to average
     total net assets (f) .................        1.13%(g)       1.15%           1.09%         1.14%       1.18%       1.21%
   Portfolio turnover rate ................        15.7%          38.0%           39.8%         39.2%       18.9%       25.1%
   PREFERRED STOCK:
   Liquidation value, end of period
     (in 000's)                               $ 134,390       $134,660      $  135,000            --          --          --
   Total shares outstanding (in 000's) ....       5,376          5,386           5,400            --          --          --
   Asset coverage .........................       1,064%         1,117%          1,001%           --          --          --
   Liquidation preference per share .......   $   25.00 $        25.00      $    25.00            --          --          --
   Average market value (e) ...............   $   22.19 $        24.43      $    25.63            --          --          --
</TABLE>

--------------------------
+   Based on market value per share, adjusted for reinvestment of distributions,
    including the effect of shares issued pursuant to rights offering, assuming
    full subscription by shareholder.
++  Based on net asset value per share, adjusted for reinvestment of
    distributions, including the effect of shares issued pursuant to rights
    offering, assuming full subscription by shareholder.
(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.
(c) A distribution equivalent to $0.75 per share for the Gabelli Utility Trust
    spin-off from net investment income, realized short-term gains, realized
    long-term gains, and paid-in-capital were $0.01029, $0.07453, $0.34218 and
    $0.32300, respectively.
(d) Amount represents less than $0.005 per share.
(e) Based on weekly prices.
(f) Amounts are attributable to both common and preferred stock assets. Prior to
    1998, there was no preferred stock outstanding.
(g) Annualized.

                 See accompanying notes to financial statements.

                                       27
<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 ("State  Street") 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 at 1 (800)
336-6983.

   SHAREHOLDERS WISHING TO LIQUIDATE REINVESTED SHARES held at State Street Bank
must 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   participating   institutions   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 or 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
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.

   Participants  in the  Voluntary  Cash Purchase Plan have the option of making
additional  cash payments to State Street for  investments in the Equity Trust's
shares at the then current  market price.  Shareholders  may send an amount from
$250 to $10,000.  State  Street  will use these funds to purchase  shares in the
open  market on or about the 15th of each month.  State  Street 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  payments
approximately 10 days before the 15th of the month.  Funds not received at least
five  days  before  the  investment  date  shall be held for  investment  in the
following month. A payment may be withdrawn without charge if notice is received
by State Street 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 & CHIEF INVESTMENT OFFICER,
  GABELLI ASSET MANAGEMENT INC.

Dr. Thomas E. Bratter
  PRESIDENT, JOHN DEWEY ACADEMY

Felix J. Christiana
  FORMER SENIOR VICE PRESIDENT,
  DOLLAR DRY DOCK SAVINGS BANK

Anthony J. Colavita
  ATTORNEY-AT-LAW,
  ANTHONY J. COLAVITA, P.C.

James P. Conn
  FORMER MANAGING DIRECTOR AND CHIEF INVESTMENT OFFICER,
  FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.

Frank J. Fahrenkopf, Jr.
  PRESIDENT AND CHIEF EXECUTIVE OFFICER,
  AMERICAN GAMING ASSOCIATION

Karl Otto Pohl
  FORMER PRESIDENT, DEUTSCHE BUNDESBANK

Anthony R. Pustorino
  CERTIFIED PUBLIC ACCOUNTANT
  PROFESSOR, PACE UNIVERSITY

Salvatore J. Zizza
  CHAIRMAN, THE BETHLEHEM CORP.

OFFICERS

Mario J. Gabelli, CFA
  PRESIDENT & CHIEF INVESTMENT OFFICER

Bruce N. Alpert
  VICE PRESIDENT & TREASURER

Carter W. Austin
  VICE PRESIDENT

James E. McKee
  SECRETARY

INVESTMENT ADVISOR

Gabelli Funds, LLC
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

                            Common          7.25% Preferred
                            ------          ---------------
NYSE-Symbol:                 GAB                 GAB Pr
Shares Outstanding:       10,376,617            5,375,600

The Net Asset Value  appears in the  Publicly  Traded  Funds  column,  under the
heading  "General  Equity Funds," in Sunday's The New York Times and in 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 (1-800-422-3554), fax us at
914-921-5118, visit Gabelli Funds' Internet
homepage at: HTTP://WWW.GABELLI.COM
or e-mail us at: [email protected]
-------------------------------------------------

--------------------------------------------------------------------------------
  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 common  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.  The Equity Trust may also, from time to time,  purchase shares of
  its Cumulative  Preferred Stock in the open market when the shares are trading
  at a discount to the Liquidation Value of $25.00.
--------------------------------------------------------------------------------

                                       29
<PAGE>

THE GABELLI EQUITY TRUST INC.
ONE CORPORATE CENTER
RYE, NY  10580-1434
(914) 921-5070
HTTP://WWW.GABELLI.COM

                                                              SEMI-ANNUAL REPORT
                                                                   JUNE 30, 2000

                                                                     GBFCM 06/00


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