GABELLI EQUITY TRUST INC
N-30D, 2000-03-07
Previous: EMERGING MARKETS GROWTH FUND INC, 497J, 2000-03-07
Next: HELMSTAR GROUP INC, DEF 14C, 2000-03-07



[Flag logo omitted]
[Logo for The Gabelli EquityTrust Inc. omitted]
[Mountain graphic omitted]
ANNUAL REPORT
DECEMBER 31, 1999
<PAGE>
[Logo for The Gabelli Equity Trust Inc. omitted]
Our cover icon represents the  underpinnings of Gabelli.  The Teton mountains in
Wyoming  represent what we believe in 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.

[Flag graphics omitted]
<TABLE>
<CAPTION>
<S>            <C>        <C>          <C>          <C>         <C>       <C>            <C>           <C>            <C>
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
</TABLE>

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,

      The leading stock market indices rallied strongly in the fourth quarter of
1999 and  finished the year at or near record  highs.  However,  relatively  few
stocks  participated in this year's stock market bonanza.  New lows  outnumbered
new  highs on the NYSE by a wide  margin  throughout  much of the  year.  Growth
continued to  out-perform  value across the market  capitalization  spectrum and
large cap stocks continued to outperform small caps.  Technology stocks were the
biggest winners,  with the tech-heavy  Nasdaq Composite  outdistancing all other
major market indices.

                                             [Photo of Mario J. Gabelli omitted]

                                         [The Gabelli Equity trust logo omitted]

INVESTMENT PERFORMANCE

      For the fourth  quarter ended  December 31, 1999, The Gabelli Equity Trust
Inc.'s  ("Equity  Trust") net asset value  (NAV) per share  increased  18.04% to
$12.75,  after  adjusting for the $0.36 per share  distribution  on December 27,
1999. The Standard & Poor's 500 Index (S&P 500), the Value Line Composite  Index
and the Russell 2000 Index  increased  14.87%,  6.67% and 18.44%,  respectively,
over  the  same  period.   Each  is  an  unmanaged  indicator  of  stock  market
performance.

      For the twelve  months  concluded  December  31,  1999,  the Equity  Trust
appreciated  29.49% 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,  the
Value Line  Composite  and the  Russell  2000 rose  21.03%,  10.56% and  21.26%,
respectively, over the same twelve-month period.

      For the five year period  ended  December  31,  1999,  the Equity  Trust's
return averaged 19.46%  annually,  compared to average annual returns of 28.54%,
17.78% and 16.69% for the S&P 500,  the Value  Line  Composite  and the  Russell
2000. Total return includes  adjustments of $6.73 per share for the reinvestment
of dividends and distributions, rights offerings and the spin-off of the Gabelli
Utility Trust and the Gabelli Global Multimedia Trust.

      For the ten years ended  December  31, 1999,  the Equity Trust  achieved a
total  return  of  246.87%,   including  adjustments  of  $14.33  per  share  in
distributions,  which  equates  to an  average  annual  return of  13.24%.  This
compares to 18.19%,  13.46% and 13.40% average annual returns over the same time
period for the S&P 500, the Value Line Composite and the Russell 2000.

      Since its  inception  on August 21, 1986 through  December  30, 1999,  the
Equity Trust has had a total return of 561.96%,  including adjustments of $17.28
per share in distributions, which equates to an average annual return of 15.18%.

- --------------------------------------------------------------------------------
                   AVERAGE ANNUAL RETURNS - DECEMBER 31, 1999
                   ------------------------------------------
                               NAV Average          Average Annual
                              Annual Return      Investment Return (A)
                              -------------      ---------------------
1   Year ....................     29.49%                26.57%
5   Year ....................     19.46%                18.70%
10 Year .....................     13.24%                12.53%
Life of Fund (AUGUST 21, 1986)    15.18%                14.47%

(A) BASED ON INITIAL OFFERING PRICE OF $10.00
- --------------------------------------------------------------------------------
<PAGE>

      The Equity  Trust's  common shares ended the quarter at $12.5625 per share
on the New York Stock Exchange,  an increase of 14.86% for the quarter.  For the
twelve months ended  December 30, 1999,  the common shares are up 26.57%,  after
adjusting for all distributions.

      Our  long-term  performance  goal is to grow our net asset value by a real
rate of return of 10% per year.  In  addition,  our goal is to have the publicly
traded market price track the net asset value.

WHAT WE DO

      The success of momentum  investing in recent years and  investors'  desire
for instant  gratification have combined to make value investing appear dull. At
the risk of being dull, we will once again  describe the "boring" value approach
that has seen us through both good and bad markets over the last 13 years at The
Gabelli Equity Trust and for over 23 years at Gabelli Asset Management  Company.
In past  reports,  we have tried to articulate  our  investment  philosophy  and
methodology.  The following graphic further  illustrates the interplay among the
four components of our valuation approach.

      [Graphic of pyramid omitted--text as follows]

      EPS

      PMV

      MANAGEMENT

      CASH FLOW

      RESEARCH

      [End of Pyramid text]

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

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

COMMENTARY
1999'S HAVE AND HAVE NOT MARKET

      At year-end  1999,  many  investors  were left pondering how and why their
individual stock and/or mutual fund portfolios  performed so poorly in a year in
which all the leading stock market  indices  posted strong gains.  The answer is
simple.   A   relative   handful  of   increasingly   popular   technology   and
Internet-related  stocks  propelled the  capitalization-weighted  market indices
higher,  while the  majority of stocks  languished.  If you owned these types of
companies,  you were a winner. If you owned index funds, you earned  respectable
returns. If you owned most anything else, especially value stocks and most value
oriented funds; you had a "dull year".

                                       2
<PAGE>

      How did our largely non-tech,  value-oriented portfolio perform so well in
this  extremely  narrow  market?  First,  we pick  businesses  with good  growth
prospects  that are  reasonably  valued  compared  to their  "intrinsic  value".
Secondly, we look for a "catalyst" that will surface that underlying value.

      The  seeds for this  year's  performance  harvest  were sown four and five
years ago when we were buying  telecommunications,  cable television,  and media
stocks at what we viewed as bargain basement prices.  Our intensive  research in
these groups,  and the  identification  of "catalysts" that would surface value,
rewarded  us in 1997 - 1998 and again this  year.  Importantly,  despite  recent
years'  excellent  performance,  our holdings in these  industries  remain quite
reasonably valued in light of still favorable business prospects.

      And, of course,  we benefited  from  financial  engineering - particularly
deals, as merger and acquisition activity was at an all time high.
- --------------------------------------------------------------------------------
                           FLOW OF FUNDS ($ Billions)
<TABLE>
<CAPTION>
Sources                                           1994      1995     1996       1997      1998      1999(E)
- -------                                           ----      ----     ----       ----      ----      -------
<S>                                               <C>       <C>     <C>        <C>       <C>        <C>
U.S. Deals                                        $340      $511    $  652     $  919    $1,620     $1,745
Stock Buybacks                                      47        99       176        181       207        178
Equity Mutual Funds (Net)                          119       128       222        232       157        188
Dividends                                          182       254       298        334       349        367
                                                  ----      ----    ------     ------    ------     ------
TOTAL SOURCES:                                     688       992     1,348      1,666     2,333      2,478
                                                  ----      ----    ------     ------    ------     ------
Uses
- ----
IPOs                                                29        30        50         43        37         69
U.S./International Equity Capital Flow
   U.S. Purchases of Non-U.S. Equities (net)        48        50        59         41        (6)        22
   International Purchases of U.S. Equities (net)    1        11        12         70        50         73
                                                  ----      ----    ------     ------    ------     ------
   Net Flow:                                        47        39        47        (29)      (56)       (51)
                                                  ----      ----    ------     ------    ------     ------
TOTAL USES:                                         76        69        97         14       (19)        18
                                                  ----      ----    ------     ------    ------     ------
NET FLOW OF FUNDS:                                $612      $923    $1,251     $1,652    $2,352     $2,460
                                                  ====      ====    ======     ======    ======     ======
</TABLE>

SOURCES: SECURITIES DATA CORP, INVESTMENT COMPANY INSTITUTE, BIRINYI ASSOCIATES,
FEDERAL RESERVE BOARD (SAAR-DIV.) (C)2000 GABELLI ASSET MANAGEMENT INC.
- --------------------------------------------------------------------------------

THE ECONOMY AND THE MARKET: INFLATION, INTEREST RATES, AND CORPORATE PROFITS

      Inflation,  interest rates,  and corporate  profits  represent an economic
trifecta for stocks. Through most of this historic eighteen-year bull market, we
have enjoyed low  inflation,  declining  interest  rates,  and strong  corporate
profit growth. Over the last two years the market has managed to advance despite
one or another of these economic  horses  breaking  stride.  In 1998, the market
shrugged  off  lackluster  corporate  earnings  growth.  This  year,  the market
delivered  double-digit  returns despite higher inflation and materially  higher
interest  rates.  Looking  ahead,  we  suspect  the  market  will not be able to
maintain its pace if one or more of these horses pull up lame.

      We believe  corporate  earnings  will  continue to run strong.  The global
economic recovery improves the profit picture for many American  companies.  But
the Asian and  European  economies  continue to advance and we see  synchronized
global growth in the year 2000 providing  corporate profits with a tailwind that
will  result in  earnings  that may be even  better  than  current  Wall  Street
estimates.  The  wild  card  is the  American  consumer.  At  present,  consumer
confidence  remains  strong.  Everyone  who  wants a job has one and  wages  are
rising.  However,  it now  costs  more  to gas up the car and  heat  our  homes.
Variable rate mortgage payments will soon be higher and the

                                       3

<PAGE>

days of raising spending money by refinancing your home at lower fixed rates are
over for the time being. Also, with the yen strong versus the dollar, all of the
Japanese cars, televisions,  stereos, and video games that the American consumer
loves  will be more  expensive.  Will all this be enough  to cause the  American
consumer to tighten the purse strings?  Or will the "wealth  effect" of a rising
stock market and a significant  tax cut--the  Republicans  are running on the "3
Fs" (Faith, Finances, and Family)--provide a bonus for Americans to spend?

      Inflation,  as measured by the Consumer Price Index ("CPI"),  is currently
running around  2.7%--about a percentage  point higher than last year, but still
in the comfort zone.  Can we expect  inflation to stabilize at present levels or
will it trend  materially  higher,  eventually  disrupting the economy and stock
market? This depends on two things: (1) whether the Federal Reserve will succeed
in cooling the economy and (2) whether  improving  productivity will continue to
offset rising wages in today's tight labor market. Nobody (and that includes us)
seems to have a good  handle on these two issues  and,  consequently,  the short
term outlook for inflation remains cloudy. Longer term, we see the Internet as a
disinflationary force. E-commerce is taking the middleman out of the picture and
in the process eliminating an entire level of cost in the economic system. It is
also  heightening  price  competition.   If  E-commerce  approaches  its  growth
potential, we believe inflation will remain in check.

      Without a clear reading on the inflation front,  making near term interest
rate forecasts is an even greater folly than usual. We note that although stocks
advanced  while bonds  declined  from January  through  April,  they  eventually
stalled as bonds  continued to drift lower.  When bonds rallied  briefly in late
October, stocks took off shortly thereafter.  At year-end, bonds were once again
sinking,  but stocks moved  steadily  higher.  If bonds  continue to decline and
market  interest rates continue to rise, it will eventually take the wind out of
the stock market's sail.

GREENSPEAK

      The  following  is excerpted  from Federal  Reserve  Board  Chairman  Alan
Greenspan's  speech,  given before the Economic  Club of New York on January 13,
2000. Greenspan ponders the impending arrival of the U.S. economy at its longest
peacetime  expansion of this  half-century,  reflecting on the "New Economy" and
where we will go from here:

      "WE ARE WITHIN  WEEKS OF  ESTABLISHING  A RECORD FOR THE LONGEST  ECONOMIC
EXPANSION IN THIS NATION'S HISTORY.  THE 106-MONTH EXPANSION OF THE 1960S, WHICH
WAS  ELONGATED BY THE VIETNAM WAR,  WILL BE SURPASSED IN FEBRUARY.  NONETHELESS,
THERE REMAIN FEW EVIDENT  SIGNS OF GERIATRIC  STRAIN THAT  TYPICALLY  PRESAGE AN
IMMINENT ECONOMIC DOWNTURN...

      WHAT  SHOULD BE  INDISPUTABLE  IS THAT A NUMBER OF NEW  TECHNOLOGIES  THAT
EVOLVED LARGELY FROM THE CUMULATIVE  INNOVATIONS OF THE PAST  HALF-CENTURY  HAVE
NOW BEGUN TO BRING  ABOUT  AWESOME  CHANGES  IN THE WAY GOODS AND  SERVICES  ARE
PRODUCED AND,  ESPECIALLY,  IN THE WAY THEY ARE  DISTRIBUTED  TO FINAL  USERS...
CAPITAL  MARKETS,   NOT  COMFORTABLE  WITH  DISCONTINUOUS   SHIFTS  IN  ECONOMIC
STRUCTURE,  ARE GROPING FOR SENSIBLE EVALUATIONS OF [INNOVATIVE INTERNET STARTUP
FIRMS]...  ONE RESULT OF THE MORE-RAPID PACE OF IT INNOVATION HAS BEEN A VISIBLE
ACCELERATION  OF THE PROCESS OF  "CREATIVE  DESTRUCTION,"  A SHIFTING OF CAPITAL
FROM FAILING TECHNOLOGIES INTO THOSE TECHNOLOGIES AT THE CUTTING EDGE...

      INDEED,   THESE   DEVELOPMENTS   EMPHASIZE  THE  ESSENCE  OF   INFORMATION
TECHNOLOGY--THE  EXPANSION  OF  KNOWLEDGE  AND ITS  OBVERSE,  THE  REDUCTION  IN
UNCERTAINTY. AS A CONSEQUENCE, RISK PREMIUMS THAT WERE ASSOCIATED WITH ALL FORMS
OF BUSINESS ACTIVITIES HAVE DECLINED...  THE RELATIONSHIP BETWEEN BUSINESSES AND
CONSUMERS   ALREADY  IS  BEING  CHANGED  BY  THE  EXPANDING   OPPORTUNITIES  FOR
E-COMMERCE.  THE FORCES  UNLEASHED BY THE INTERNET ARE ALMOST  SURELY TO BE EVEN
MORE POTENT WITHIN AND AMONG BUSINESSES,  WHERE  UNCERTAINTIES ARE BEING REDUCED
BY IMPROVING THE
                                       4

<PAGE>

QUANTITY, THE RELIABILITY,  AND THE TIMELINESS OF INFORMATION.  THIS IS THE CASE
IN MANY RECENT  INITIATIVES,  ESPECIALLY AMONG OUR MORE SEASONED  COMPANIES,  TO
CONSOLIDATE AND RATIONALIZE THEIR SUPPLY CHAINS USING THE INTERNET...

      AN  ABILITY  TO  REORGANIZE  PRODUCTION  AND  DISTRIBUTION   PROCESSES  IS
ESSENTIAL TO TAKE ADVANTAGE OF NEWER TECHNOLOGIES.  INDEED, THE COMBINATION OF A
MARKED SURGE IN MERGERS AND  ACQUISITIONS,  AND  ESPECIALLY THE VAST INCREASE IN
STRATEGIC ALLIANCES, INCLUDING ACROSS BORDERS, IS DRAMATICALLY ALTERING BUSINESS
STRUCTURES TO CONFORM TO THE IMPERATIVES OF THE NEWER TECHNOLOGIES.

      TO BE SURE, INCREASES IN WAGES IN EXCESS OF PRODUCTIVITY GROWTH MAY NOT BE
INFLATIONARY,  AND  DESTRUCTIVE  OF ECONOMIC  GROWTH,  IF OFFSET BY DECREASES IN
OTHER  COSTS OR  DECLINING  PROFIT  MARGINS.  A  PROTRACTED  DECLINE IN MARGINS,
HOWEVER,  IS  A  RECIPE  FOR  RECESSION.  THUS,  IF  OUR  OBJECTIVE  OF  MAXIMUM
SUSTAINABLE  ECONOMIC  GROWTH IS TO BE ACHIEVED,  THE POOL OF AVAILABLE  WORKERS
CANNOT SHRINK INDEFINITELY...IF A TREND CANNOT CONTINUE, IT WILL STOP. WHAT WILL
STOP THE WEALTH-INDUCED  EXCESS OF DEMAND OVER  PRODUCTIVITY-EXPANDED  SUPPLY IS
LARGELY DEVELOPMENTS IN FINANCIAL MARKETS...

      WE ARE IN A PERIOD OF DRAMATIC  GAINS IN INNOVATION  AND TECHNICAL  CHANGE
THAT CHALLENGE ALL OF US, AS OWNERS OF CAPITAL, AS SUPPLIERS OF LABOR, AS VOTERS
AND  POLICYMAKERS.  HOW WELL POLICY CAN BE FASHIONED TO ALLOW THE PRIVATE SECTOR
TO MAXIMIZE THE BENEFITS OF INNOVATIONS  THAT WE CURRENTLY ENJOY, AND TO CONTAIN
THE IMBALANCES THEY CREATE,  WILL SHAPE THE ECONOMIC  CONFIGURATION OF THE FIRST
PART OF THE NEW CENTURY."

SUPPLY/DEMAND AND VALUATIONS

      Although 1999 was a big year for Initial Public Offerings ("IPOs"), it was
an even  bigger  year for deals.  The end result was that the supply of stock in
the market  continued to shrink.  We believe that what we have termed "The Third
Great  Wave of  Takeovers"  is far  from  cresting.  In  fact,  we think it will
continue to swell as companies  throughout  the world attempt to lower costs and
improve  their  competitive  positions  via  acquisitions.  The  elimination  of
"pooling of interest" accounting in stock swap mergers--scheduled to take effect
at the  beginning of January  2001--will  likelY  accelerate  deal activity this
year.

      Fueled by IRA, 401K, and Keogh Plan investing, demand for equities remains
strong.  The  market's  sharp   September/October   correction  didn't  seem  to
discourage  investors,  who in recent  years have  become  accustomed  to buying
stocks on dips.  Barring a severe recession and/or a full scale bear market,  we
believe the demand for stocks will continue to grow.

      Where, then, will demand be channeled?  Will demand go to the same handful
of stocks every one wants to own today,  or to what has become a vast  wasteland
of high quality  companies in other industries that have been largely ignored in
recent  years?  We believe  valuations  will  ultimately  come into play.  Great
technology  companies  have terrific  growth  prospects.  They also have current
valuations that defy economic gravity.  Sooner or later,  investors will realize
that you can pay too much for good technology companies, particularly when there
are so many equally good companies in other good  businesses  trading at bargain
basement  prices.  Ironically,  this may  eventually  result  in a mirror  image
market,  with  the  leading  market  indices  being  dragged  down  by  flagging
technology  stocks and the  majority of stocks  doing  better on an absolute and
relative basis.

      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. Industry consolidation is one such trend. As we
have  discussed in previous  letters,  the  continued  high level of activity in
mergers and acquisitions  contributes  significantly to the solid performance of
the Equity Trust. The accompanying  table illustrates how deal activity surfaced
value in a small sample of the portfolio holdings.

                                        5

<PAGE>
- --------------------------------------------------------------------------------
                              1999 COMPLETED DEALS
<TABLE>
<CAPTION>

                                         NUMBER       AVERAGE COST     CLOSING
   FUND HOLDING                       OF SHARES (a)   PER SHARE (b)    PRICE (c)    CLOSING DATE      %RETURN (d)
   ------------                       ------------    ------------     ---------    ------------      -----------
<S>                                      <C>             <C>            <C>            <C>             <C>
   COMSAT Corp.                          150,000         $22.78         $45.50         09/18/99         99.78%
   Coltec Industries Inc.                150,000          14.87          24.81         07/13/99         66.89%
   AirTouch Communications Inc.           65,000          23.42         107.13         06/30/99        357.37%
   Lawter International Inc.             200,000          11.50          12.25         06/01/99          6.54%
   Whitman Corp.                         356,000          13.46          17.94         05/20/99         33.25%
   BAMerchant Services Inc.              435,000          20.25          20.44         04/27/99          0.91%
   AMP Inc.                              515,000          46.42          53.75         04/02/99         15.78%
   Tele-Communications Inc.              265,000          10.01          67.88         03/10/99        578.12%
   TCI/ Liberty Media Group               36,000          32.68          54.44         03/10/99         66.59%
   TCI Ventures Group                    361,970           5.99          28.00         03/10/99        367.45%
   BC Telecom                             87,000          17.94          26.48         02/01/99         47.60%
   Petersen Companies Inc.               105,400          33.62          34.00         01/14/99          1.12%
   British Petroleum Co.                  85,000          23.21          90.75         01/04/99        291.00%
   ---------------------                  ------          -----          -----         --------        -------
</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.
- --------------------------------------------------------------------------------

THIS YEAR'S SCORECARD

      Wireless  telecommunications  stocks, including Omnipoint,  Nextel, Sprint
PCS, and Vodafone AirTouch, and a host of international wireless operators, were
at the top of 1999's  performance list. Cable television stocks such as Comcast,
MediaOne,  and Cablevision  Systems also performed  extremely well, as did cable
network  companies  AT&T / Liberty  Media  Group and USA  Networks.  Small group
broadcasters  Chris-Craft,  and Paxson  Communications  contributed  to returns.
Multimedia giants Viacom,  News Corp, and Tribune were also stellar  performers.
American Express, our largest financial services holding, was also a big winner.
Our  telecommunications  investments  were mixed,  with BCE and Telephone & Data
Systems more than doubling, while SBC Communications declined.

      After a good start,  our  industrial  cyclical  investments  disappointed.
Auto-parts suppliers Federal Mogul, GenCorp, Modine and Dana were all positioned
at the rear of our  portfolio  return  rankings and Genuine  Parts,  the world's
largest auto-parts retailer, fell sharply. Aerospace component manufacturers SPS
Technologies,  Precision Castparts, and Crane stalled on the performance runway.
There was nothing  sweet about the  declines in  confectioners  Tootsie Roll and
Nestle.

BACK DOOR INTERNET

      The Fund didn't own a single pure "dot com" company,  but still managed to
benefit  from  the  explosive  growth  in the  worldwide  web.  Our  substantial
investments  in cable  television  and  telecommunications  companies  that link
businesses  and consumers to the Internet have paid off  handsomely.  Publishers
and group broadcasters have been good performers, in part because all those "dot
com" companies are advertising heavily to establish their franchises. We've even
been rewarded by investing in a truck manufacturer (Navistar), whose mid-sized

                                        6

<PAGE>

trucks will be the preferred vehicle for delivering your e-tail  purchases,  and
an old line publisher  (Readers  Digest) whose  extensive  subscriber list looks
like a natural for  developing its own e-commerce  business.  Looking ahead,  we
believe our "click and mortar" investments  (traditional  retailers like Genuine
Parts developing their own e-tail presence) will also reward shareholders.

INTERNATIONAL SEGMENT

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

      Certainly the last quarter of 1999,  and the year as a whole,  is going to
be  a  hard  act  to  repeat  but  we  do  retain  a  positive  outlook  towards
international markets in 2000.

      Economic growth is gathering steam in Europe with  improvements in various
indicators  of both  business  and  consumer  confidence.  Most  pleasing is the
apparent  improvement  in  Germany,  the largest  European  economy and a recent
laggard.  The  German  market was given a shot in the arm at the end of the year
when the  Government  announced  plans to remove the capital gains tax of 50% on
corporate equity holdings.  This plan, if it goes into effect, will have a major
impact on the German economy. Following World War II, German banks and insurance
companies  financed,  and took major stakes in, many large  companies.  However,
these stakes became static and prevented a reorganization of corporate  Germany.
We  believe  this  proposal  is a major  step  forward  and  will  result  in an
improvement of the competitive position of the German economy.

      The Euro has now been in  existence  for one year.  Its first year of life
has largely  been  successful  despite its fall from about 1.18 to the dollar to
just over  1.00  during  the  year.  This  fall has  helped  improve  Euroland's
competitive   position  and  we  expect  some  recovery  this  year.  But,  more
importantly, the introduction of the Euro is a necessary step to the creation of
a single  market.  Companies  in Europe  are now  busily  consolidating  various
sectors. Merger and acquisition activity in Europe was at record levels in 1999,
and we expect more of the same in 2000.  Merger and  acquisition  activity  will
provide a solid support for equity markets.

      For  example,  the  telecommunications  sector is  likely  to  consolidate
further. At year-end, Vodafone's hostile bid for Mannesmann was just warming up.
This combination, should it occur, would create the world's largest mobile phone
company.  As a result,  we expect many of the smaller  players in Europe will be
purchased by a handful of larger companies seeking scale. We also expect further
merger activity in many other industry  sectors,  particularly  pharmaceuticals,
media and broadcasting, and financial services.

      Japan is the only major  industrialized  country that is not  experiencing
rising  interest  rates.  This is because  their  economy  remains  precariously
positioned  despite quite healthy  growth earlier in the year. The Bank of Japan
remains  concerned that the economy can not withstand  higher interest rates and
has therefore committed itself to a zero percent interest rate policy.

      The Tokyo equity market was a profitable  place for investors in 1999, but
strong  performance was generated by a fairly narrow group of mostly  technology
and telecommunications companies. Valuations in these sectors are stretched, and
for the  Japanese  market  to  continue  to do well we would  expect to see some
broadening in the market.

      Across the board, equity valuations are extended relative to their history
and to bond  yields.  Markets  have  little  room for  disappointment.  Although
interest  rates have risen,  equity  markets  appear  prepared  to believe  this
reflects more a return to normalcy  following the Asian  meltdown  rather than a
reaction to higher inflation. Inflation

                                        7

<PAGE>

must  continue  to behave or central  banks will have to tighten  further.  Free
trade,  global  competition and advances in technology have kept consumer prices
in check and labor shortages have appeared.  Pricing in many industries is still
very tight - just ask a product manager at a consumer products company.

      Looking  ahead,  we will  continue to emphasize  companies  that have some
pricing power, a differential  product or franchise and growth  potential.  With
markets probably  experiencing  greater  volatility,  we believe valuations will
become increasingly important. We will continue to pay close attention to levels
of valuation and remain extremely  skeptical of valuations based on multiples of
sales closer in number to my age than my child's.  Also,  in a more  challenging
environment, we will remain very diversified by stock sector and country.

WINNERS AND LOSERS

      During the fourth quarter of 1999,  the Equity Trust's  telecommunications
and technology stocks performed best on the international  side. The big winners
were Jafco (a  Japanese  financial  services  company)  and NRJ (a French  radio
broadcaster),  which rose 371% and 324%, respectively.  Other tremendous gainers
included  Nokia  (+113%),  Asatsu  (+106%),  Sony (+98%) and  STMicroelectronics
(+96%). Some stocks continue to post negative returns,  including pharmaceutical
company Novartis (-1.5%) and consumer non-durable companies like Nestle (-2.4%).
Overall,  however,  the Equity Trust  finished the quarter and year with winners
far outweighing losers.

LET'S TALK STOCKS

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

BCE INC. (BCE - $90.1875 - NYSE) is Canada's global communications  company. BCE
recently  completed a major  transaction with Ameritech (AIT - $67.1875 - NYSE).
Under the  agreement,  BCE sold 20% of Bell Canada,  its  wholly-owned  Canadian
telecommunications  subsidiary,  to Ameritech. BCE also owns strategic stakes in
Nortel  Networks (NT - $101.00 - NYSE),  Teleglobe (TGO - $22.6875 - NYSE),  BCE
Emergis and CGI Group.  One share of BCE  provides  ownership  of 0.42 shares of
Nortel  Networks.  The company's  positions in satellites,  network  operations,
information technology,  media and e-commerce are expected to provide growth for
the company.

CABLEVISION  SYSTEMS CORP. (CVC - $75.50 - AMEX) is one of the nation's  leading
communications and entertainment companies,  with a portfolio of operations that
span  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 more
than 3.4 million  cable  customers  primarily in three core  markets:  New York,
Boston  and  Cleveland.  Cablevision  is a  leader  in  delivering  cutting-edge
technological  innovation,  such as Optimum TV, to the home. Through its Rainbow
Media  Holdings  subsidiary,  Cablevision  manages and develops  internationally
recognized  content offerings such as the popular national  television  networks
American Movie Classics, Bravo and The Independent Film Channel. Cablevision has
a controlling  interest in 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  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 - $72.125 - NYSE), through its 80% ownership of
BHC   Communications   (BHC  -  $160.00  -  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 - $139.875 - Nasdaq),  which operates an NBC affiliate,  an ABC
affiliate and five UPN affiliates. United

                                       8

<PAGE>

Television recently completed the purchase of WHSW in Baltimore for $80 million.
The  station's  call letters  were changed to WUTB and the station  became a UPN
affiliate.  UTVI also acquired WRBW, a UPN affiliate in Orlando, for $60 million
in July 1999.  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 market.  The Chris-Craft
complex is debt free and  strongly  positioned  to expand its  operations,  with
roughly $1.5 billion in cash and marketable securities.

FERRO CORP.  (FOE - $22.00 - NYSE),  based in Cleveland,  is a global  specialty
chemical  manufacturer.  The  company  is a leading  producer  of frits,  powder
coatings,  polymer  additives  and plastic  compounds.  New CEO Hector Ortino is
positioning  Ferro to be a premier  specialty  chemical  provider by focusing on
profitable  growth and  shareholder  value.  The company's new strategy of using
mature,  cash generating  businesses in the portfolio to finance  investments in
"springboard" businesses should help to accelerate earnings per share growth.

GREIF BROS. CORP. (GBCOA - $29.75 - NASDAQ;  GBCOB - $30.625 - NASDAQ),  founded
in 1877,  is a proven  leader in  industrial  packagings,  manufacturing  fiber,
steel,  plastic drums,  IBC's,  multiwall bags,  corrugated  boxes and specialty
products. The company is fully integrated, from its 305,000 acres of timberlands
to corrugated sheet and box operations, including both virgin and recycled paper
mills. Management is striving to become a packaging solutions supplier for major
companies.  In 1999,  Greif  obtained  a 49%  interest  in a French  fiber  drum
business. Greif also continues its stock repurchase plans for 2000.

LIBERTY  MEDIA  GROUP  (LMG'A - $56.75 - NYSE) is  engaged in  businesses  which
provide programming services, including production, acquisition and distribution
through all available 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  Corp.  (T - $43.50 - NYSE)  and are now  traded on the New York
Stock Exchange.

SPRINT CORP. (FON - $67.3125 - NYSE) is the third largest long distance  carrier
and the second largest  independent  local telephone  company in the U.S. Sprint
has positioned  itself globally  through a joint venture called  GlobalOne.  Its
joint venture partners,  France Telecom and Deutsche Telekom, also have a direct
20% stake in Sprint.  FON faces risks from  prospective new entrants in its long
distance  business  which may be offset by the "ION" high bandwith  network that
the company is  developing,  and by other new services.  On October 5, 1999, MCI
WorldCom  announced  plans to acquire Sprint for $125 billion in stock and cash.
The  transaction  is  expected  to  close in about  12  months  upon  regulatory
approval.  Sprint PCS Group (PCS - $102.50 - NYSE) is the  leading  all  digital
personal  communications  services  ("PCS")  carrier in the U.S.  with over four
million customers and licenses covering over 230 million people. Sprint PCS will
be acquired as part of MCI WorldCom's (WCOM - $53.0625 - Nasdaq)  acquisition of
Sprint Corp.

TELECOM ITALIA MOBILE SPA (TIM.MI - $11.17 - MILAN STOCK  EXCHANGE),  formerly a
subsidiary  of Telecom  Italia (the  provider  of wired local and long  distance
telephone service in Italy),  was spun-off in July 1998 and began trading on the
Milan Stock  Exchange as an  independent  company.  Telecom Italia Mobile is the
leading cellular provider in Italy. The company is the largest cellular provider
in Europe with close to 15 million GSM subscribers.  The competitive environment
in which  Telecom  Italia  Mobile  operates  remains  favorable,  with  only two
competitors, Omnitel and Wind.

                                       9

<PAGE>

TELEPHONE  &  DATA  SYSTEMS  INC.  (TDS  -  $126.00  -  AMEX)  is a  diversified
telecommunications   company  with  established  cellular  and  local  telephone
operations and a developing personal  communications  services ("PCS") business.
TDS provides high quality telecommunications services to three million customers
in 35 states.  TDS owns 81.1% of United States Cellular Corp. (USM - $100.9375 -
AMEX),  the nation's seventh largest cellular  telephone  company.  It also owns
82.4% of  Aerial  Communications  Inc.  (AERL -  $60.875  -  Nasdaq),  TDS's PCS
subsidiary  which owns the licenses to provide PCS service in six major  trading
areas ("MTAs") encompassing  approximately 27.6 million population  equivalents.
On  September  20,  1999,  VoiceStream  Wireless  (VSTR -  $142.3125  -  Nasdaq)
announced the acquisition of Aerial in a $3.3 billion transaction. Pro-forma for
this acquisition, TDS will own over 36 million shares of VoiceStream.

TIME WARNER INC. (TWX - $72.4375 - NYSE),  with its 1996  acquisition  of Turner
Broadcasting System,  became 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.  The combined  companies  have
almost $27 billion in revenues and $4.5 billion in EBITDA.  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 Inc.  have agreed to
merge in an all-stock combination valued at $350 billion.

UNITED  TELEVISION  INC. (UTVI - $137.6875 - 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 -  $72.125  - NYSE)  television  division.  The $60  million
purchase of WRBW, a UPN affiliate in Orlando (the country's 22nd largest and the
fastest growing television market over the past decade), closed on July 7, 1999.
UTVI stations cover approximately nine percent of the U.S.  population.  UTVI is
58%-owned by BHC Communications  (BHC - $160.00 - AMEX).  United Television is a
beneficiary of the recent FCC ruling allowing  television  duopoly, or ownership
of two stations in a market.

VIACOM  INC.  (VIA'A - $60.4375 - NYSE;  VIA'B - $60.4375 - NYSE),  long a major
provider  of  entertainment  "content",  has  evolved  into  one of the  world's
dominant media companies. The additions of Paramount Communications, Blockbuster
Entertainment (acquired in 1994), and publisher Simon & Schuster make Viacom one
of the largest entertainment and publishing companies. Non-core assets are being
divested  and debt has been  reduced  to  approximately  $8  billion.  Viacom is
focusing on global  expansion of its media  franchises.  Viacom is  particularly
well-positioned in music (notably MTV) and cable networks (such as Nickelodeon).
Viacom  recently  announced  its  intentions to merge with CBS (CBS - $63.9375 -
NYSE).

WATTS  INDUSTRIES  INC.  (WTS - $14.75 - NYSE) was founded in 1874 to make steam
pressure  regulators  for the New  England  textile  industry.  Based  in  North
Andover,  Massachusetts,  Watts is now one of the  world's  largest  independent
valve  companies,  designing,  manufacturing  and selling an  extensive  line of
valves for the plumbing and heating,  water quality,  industrial and oil and gas
markets.  In December 1998, the company  announced  plans to spin off its CIRCOR
International  industrial  oil and gas unit to  shareholders.  The  spin-off was
completed  on October 6, 1999.  Watts  shareholders  received  one CIRCOR  share
valued at $10.625 per share for every two Watts shares.  Watts will now focus on
its remaining plumbing and heating and water quality businesses.

DAILY NAVS NOW DISTRIBUTED BY NASDAQ

      Since our inception, we have made the net asset value available on nightly
recordings through1-800-GABELLI. Now, Nasdaq is also disseminating the daily per
share net asset values (NAVs) for the Equity  Trust,  which is traded on the New
York Stock Exchange. The NAV ticker symbol via Nasdaq is "XGABX".

                                       10

<PAGE>

      The NAVs are  available  through  any stock  quote  lookup  service and on
broker  Nasdaq  level one  terminals.  The  dissemination  of daily NAVs  allows
investors  and brokers to better track the long-term  performance  of the Fund's
underlying  portfolios.  We applaud Nasdaq's efforts in making closed-end funds'
NAVs available on a daily basis.

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 $0.36
per share on December 27, 1999.  The next  distribution  is scheduled  for March
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  December  27,  1999 of  $0.453125  per  share.  The next
distribution is scheduled for March 2000.

IN CONCLUSION

      Without technology superstars or surging Internet stocks, the Equity Trust
outperformed all the major stock market indices.  We finished well ahead of most
of our  value  fund  peers.  As  always,  we have  some  reservations  about the
market--at  least the market as represented by  capitalization  weighted indices
dominated by small handfuls of those stocks that everyone wants to own. However,
we see  exceptional  value in the vast wasteland of quality  companies that have
been virtually ignored in recent years.

      We look forward to the  challenges in the first year of the new millennium
and believe that our  old-fashioned  value  discipline  will  continue to reward
shareholders.


                                                   Sincerely,


                                                   /s/ signature
                                                   MARIO J. GABELLI, CFA
                                                   Portfolio Manager and
                                                   Chief Investment Officer
January 31, 2000

- --------------------------------------------------------------------------------
                                TOP TEN HOLDINGS
                                DECEMBER 31, 1999
                                -----------------
        Chris-Craft Industries Inc.              United Television Inc.
        Telephone & Data Systems Inc.            Time Warner Inc.
        Viacom Inc.                              Telecom Italia Mobile Spa
        Cablevision Systems Corp.                Liberty Media Group
        BCE Inc.                                 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 DECEMBER 31, 1999
                                   (UNAUDITED)
                                                    OWNERSHIP AT
                                                    DECEMBER 31,
                                        SHARES          1999
                                       --------     ------------
NET PURCHASES
   COMMON STOCKS
AGL Resources Inc. ................       3,400        73,400
Albertson's Inc. ..................     205,000       205,000
Alcatel SA, Sponsored ADR .........      10,000        10,000
Allianz AG . ......................       3,100         3,100
Allstate Corp. ....................      58,000       100,000
Amgen Inc. (a) ....................      30,000        60,000
Arvin Industries Inc. .............       8,000        60,000
AT&T Canada Inc. ..................       2,000         4,000
AutoNation Inc. ...................      20,000       360,000
Bank One Corp. ....................      20,000        65,000
BCT.Telus Communications Inc., ADR       10,000        27,500
Benesse Corp. .....................       4,000         4,000
Bestfoods Inc. ....................       3,000        35,000
Borg Warner Automotive Inc. .......       4,000        20,302
BP Amoco plc (a) ..................      60,000       120,000
BP Amoco plc, ADR (a) .............      65,000       134,000
Cable & Wireless plc, ADR. ........      65,000       150,000
Canada Life Financial Corp. 144a ..      50,000        50,000
Capcom Co. Ltd. ...................      14,000        14,000
Carter-Wallace Inc. ...............       3,000       533,000
Catellus Development Corp. ........      20,000       450,000
CenturyTel Inc. ...................       7,600        60,000
CIRCOR International Inc. (b) .....      85,000        85,000
Columbia Energy Group .............      60,000        60,000
COMSAT Corp. ......................      32,335       100,000
Corn Products International Inc. ..       3,000        56,250
Cresco Ltd. .......................       7,000         9,000
Dana Corp. ........................      10,000       300,000
DDI Corp. .........................          25            25
Delhaize America Inc., Cl. A. .....      10,000        60,000
Diageo plc, ADR ...................       2,000        42,000
Disney (Walt) Co. .................      25,000       150,000
Dun & Bradstreet Corp. ............      30,000        30,000
Eastern Enterprises ...............     102,000       150,000
El Paso Electric Co. ..............      50,000       400,000
Federal-Mogul Corp. ...............      12,000        15,000
Ferro Corp. .......................      10,000       310,000
First Union Corp. . ...............       5,000        30,000
Foremost Corp. of America .........      25,000        25,000
Fortune Brands Inc. . .............       5,000       115,000
Fujitsu Ltd. ......................      13,000        43,000
Gaylord Entertainment Co., Cl. A ..       7,500       187,500
GenCorp Inc. ......................      42,500       252,500
General Mills Inc. (a). ...........      90,000       160,000
General Motors Corp. ..............       5,000       200,000
Genuine Parts Co. .................     160,000       260,000
Gillette Co. ......................      40,000        40,000
Greif Bros. Corp., Cl. A ..........       8,000       260,000
Hannaford Bros. Co. ...............       3,000        20,000
Harcourt General Inc. (c) .........      35,000        90,000
Helsingin Puhelin Oyj .............      10,000        10,000
Homefed Corp. .....................       4,753         4,753
Huttig Building Products Inc. (d) .      32,222        32,222
Invik and Co. AB, Cl. B ...........         693        20,000
ITT Industries Inc. ...............      50,000        60,000
KDD Corp. .........................       2,500         2,500
KPN NV ............................      12,000        12,000
Ladbroke Group plc. ...............      28,051     1,045,000
Leucadia National Corp. ...........       1,000        65,500




                                                    OWNERSHIP AT
                                                    DECEMBER 31,
                                        SHARES          1999
                                       --------     ------------
NET PURCHASES (CONTINUED)
   COMMON STOCKS (CONTINUED)
Liberty Corp. .....................      60,000       200,000
Life Technologies Inc. ............       1,633        35,294
Mark IV Industries Inc. ...........      45,000       245,000
Mattel Inc. .......................      20,000        60,000
Maytag Corp. ......................       6,000         6,000
MCN Energy Group Inc. .............      50,000        50,000
Midas Inc. ........................       5,000        35,000
National Service Industries Inc. ..       5,000       110,000
Neiman Marcus Group Inc. (c) ......      22,598       350,000
Nikko Securities Co. Ltd. .........      66,000       113,000
Nippon Broadcasting System Inc. ...       2,000         2,000
Nokia Corp., Cl. A, ADR. ..........       5,500         5,500
Northeast Utilities ...............      30,000        30,000
Northrop Grumman Corp. ............      30,000        90,000
NTL Inc. (e) ......................       2,500        12,500
NTT Mobile Communication Network Inc.         7            32
Omnova Solutions Inc. (f) .........     210,000       210,000
Pactiv Corp. (g) ..................     650,000       650,000
Park-Ohio Holdings Corp. ..........      10,000        68,715
Pepsi Bottling Group Inc. .........      10,000        60,000
Precision Castparts Corp. .........       5,000        25,000
PRIMEDIA Inc. .....................      30,000        30,000
Publishing & Broadcasting Ltd. ....      20,000       145,000
Rogers Cantel Mobile
   Communications Inc., Cl. B. ....      25,000        25,000
Rogers Communications Inc., Cl. B, ADR   30,345       180,345
Sony Corp. ........................       1,000         8,000
South China Morning
   Post Holdings, ORD. ............     200,000       400,000
SPS Technologies Inc. .............       2,000       170,000
STMicroelectronics NV. ............       5,000         5,000
Sumisho Computer Systems Corp. ....       4,000        10,000
Takeda Chemical Industries Co., Ltd.     14,000        14,000
Telecom Italia Mobile SpA .........      30,000     1,390,000
Telefonica de Espana SA, ADR (i) ..         180       144,000
Telefonica SA (h) .................       1,159        59,119
TeleWest Communications plc (j) ...      18,181       218,181
TNP Enterprises Inc. ..............       2,000         5,000
Total Fina SA, Cl. B ..............       2,907         2,907
Tyco International Ltd. (a) .......      45,000       200,000
UnitedGlobalCom Inc., Cl. A (a) ...       8,000        12,000
Vivendi (k) .......................       5,250        30,900
Vodafone AirTouch plc, ADR (l) ....     130,000       140,000
Vodafone Group plc, ORD (m) .......     463,252       579,065
Waddell & Reed Financial Inc., Cl. A     10,100        40,000
Waste Management Inc. .............      90,000       170,000
Watts Industries Inc., Cl. A (b) ..     150,000       250,000
Xerox Corp. .......................      15,000        15,000

PREFERRED STOCKS
ProSieben Media AG, Pfd. ..........      10,000        10,000
Telesp Participacoes de Sao Paulo SA,
   Preference Shares (n) ..........   9,822,198    12,045,773

CORPORATE BONDS
Kaman Corp. Sub. Deb. Cv.
   6.000%, 03/15/12 ...............   1,000,000     1,000,000
Pillowtex Corp. Sub. Deb. Cv.
   6.000%, 03/15/12 ...............   1,000,000     1,000,000


                                       12
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                          PORTFOLIO CHANGES (CONTINUED)
                         QUARTER ENDED DECEMBER 31, 1999
                                   (UNAUDITED)
                                                    OWNERSHIP AT
                                                    DECEMBER 31,
                                        SHARES          1999
                                       --------     ------------
NET SALES
   COMMON STOCKS
3Com Corp. ........................     (30,000)           --
Aerial Communications Inc. ........     (16,000)        5,000
Alltel Corp. ......................      (8,140)       60,000
American Express Co. ..............     (63,000)      100,000
American General Corp. ............      (8,000)           --
Amphenol Corp., Cl. A .............      (6,000)      137,000
AMR Corp. .........................      (6,000)       73,000
Asatsu(DK Inc. ....................      (5,000)       20,000
AT&T Corp. ........................    (105,000)      105,000
BCE Inc. ..........................     (65,000)      445,000
Bell Atlantic Corp. ...............      (5,000)       22,000
Block (H&R) Inc. ..................      (3,000)      105,000
Cablevision Systems Corp., Cl. A ..     (34,000)      535,000
Case Corp. ........................      (3,000)           --
CDNow Inc. ........................      (5,000)           --
Cendant Corp. .....................      (2,984)      100,000
Centros Comerciales Continente SA .     (20,000)           --
Chase Manhattan Corp Ltd. .........     (10,000)           --
CheckFree Holdings Corp. ..........      (5,000)        2,000
Chris(Craft Industries Inc. .......     (30,673)      326,400
Church & Dwight Co. Inc. ..........     (13,000)       45,000
Cilcorp Inc. ......................     (50,000)           --
Coldwater Creek Inc. ..............      (1,500)       19,000
Colonial Limited Inc. .............    (209,979)           --
Comcast Corp., Cl. A Special.. ....      (3,400)       95,000
Compaq Computer Corp. .............     (55,000)           --
Convergys Corp. ...................      (5,000)           --
Daiicho Kosho Co. Ltd. ............     (12,000)           --
Delphi Automotive Systems Corp. ...      (5,001)       75,000
Devon Energy Corp. ................     (70,000)       15,000
Dexter Corp. ......................      (5,000)       45,000
Dow Jones & Co. Inc. ..............      (8,000)       30,000
du Pont de Nemours (E.I.) & Co. ...      (3,000)       12,000
Eastman Kodak Co. .................      (9,000)           --
EchoStar Communications Corp., Cl. A    (14,000)           --
ELF Aquitaine SA ..................      (2,000)           --
EMI Group plc .....................    (165,000)       23,288
ENI SpA ...........................    (112,000)           --
Fort James Corp. ..................     (25,000)           --
Foster's Brewing Group ............    (450,000)           --
Gallaher Group plc, ADR. ..........      (2,300)      250,000
General Motors Corp., Cl. H .......     (10,000)       10,000
Gerald Stevens Inc. ...............     (15,000)       20,000
Grupo Danone SA ...................      (2,500)           --
Grupo Televisa SA, GDR ............     (40,000)      180,000
GTE Corp. .........................      (5,000)      260,000
Ito Yokado Co. Ltd. ...............     (12,000)           --
Jafco Co. Ltd. ....................      (4,000)        8,000
Japan Lifeline Co. Ltd. ...........    (10,0000)           --
Japan Telecom Co. Ltd. ............          (6)           32
Johnson Controls Inc. .............      (1,000)      117,000
KAO Corp. .........................     (35,000)           --
Kellogg Co. .......................      (2,000)      128,000
Kinder Morgan Inc. ................     (40,000)           --
King World Productions Inc. (o) ...      (3,000)           --
Kmart Corp. .......................     (50,000)           --
Lehman Brothers Holdings Inc. .....     (36,000)       27,000
Liberty Media Group, Cl. A ........      (3,448)      440,000
Lockheed Martin Corp. .............     (10,000)           --
Lucent Technologies Inc. ..........     (15,000)       50,000
Lyondell Chemical Co. .............     (50,000)           --
McKesson HBOC Inc. ................     (15,000)           --
MediaOne Group Inc. ...............     (15,000)      225,000
Meredith Corp. ....................      (2,000)      128,000
Merrill Lynch & Co. ...............      (7,000)       50,000
Morgan (J.P.) & Co. Inc. ..........      (6,000)       14,000



                                                    OWNERSHIP AT
                                                    DECEMBER 31,
                                        SHARES          1999
                                       --------     ------------
NET SALES (CONTINUED)
   COMMON STOCKS (CONTINUED)
Morgan Stanley Dean Witter & Co. ..     (10,000)           --
Motorola Inc. .....................      (2,000)        8,000
Nalco Chemical Co. ................    (210,000)           --
Neiman Marcus Group Inc. . ........    (350,000)           --
New York Times Co., Cl. A. ........     (45,000)      120,000
Nielsen Media Research Inc. .......     (40,000)           --
Nippon Telegraph & Telephone Corp.          (75)           75
Nissin Co. Ltd. ...................      (4,000)           --
Nucor Corp. .......................      (8,000)           --
Obic Co. Ltd. .....................      (2,700)        3,300
Omnipoint Corp. ...................      (8,000)        2,000
Park Place Entertainment Corp. ....     (30,000)      430,000
Parker Hannifin Corp. .............     (20,000)           --
Pennzoil(Quaker State Co. .........     (15,000)       85,000
Pittway Corp. .....................      (8,000)      400,000
Pittway Corp., Cl. A ..............     (70,000)           --
Providian Financial Corp. .........     (10,000)           --
Quaker Oats Co. ...................     (35,000)       75,000
RCN Corp. .........................      (9,000)      228,000
Republic New York Corp. ...........      (5,000)           --
Reynolds Metals Co. ...............     (10,000)           --
Ryder System Inc. .................     (23,000)       27,000
Safra Republic Holdings SA, ORD ...     (14,000)           --
Seagate Technology Inc. ...........     (30,000)           --
Shohkoh Fund & Co. Ltd. ...........         (10)          440
Skandia Forsakrings AB. ...........     (15,000)       69,000
Sprint Corp. ......................     (13,000)      342,000
SPX Corp. .........................      (5,500)        1,000
SRL Inc. ..........................     (20,000)           --
T. Rowe Price Associates Inc. .....     (15,000)       40,000
Telecom Italia SpA, ADR ...........      (9,500)      142,000
Telephone & Data Systems Inc. .....     (50,000)      450,000
Telstra Corp. .....................     (90,000)           --
Tenneco Automotive Inc. (g)(p) ....    (370,000)      160,000
Thermo Power Corp. ................      (5,500)           --
THK Co. Ltd. ......................      (3,000)       42,000
Time Warner Inc. ..................     (15,000)      440,000
Tokyo Broadcasting System Inc. ....      (6,000)       64,000
Travelers Property Casualty Corp.,
  Cl. A ...........................     (42,000)           --
Unilever plc ......................     (70,714)           --
Union Planters Corp. ..............     (10,000)           --
United Television Inc. ............      (2,200)      248,109
UnumProvident Corp. ...............     (15,000)           --
U.S. West Inc. ....................     (27,000)           --
Viacom Inc., Cl. A ................     (20,000)      930,000
Vodafone AirTouch plc, ADR ........     (22,500)      140,000
Vulcan Materials Co. ..............     (17,000)           --

(a) 2 for 1 stock split
(b) Spinoff - 0.3 shares of CIRCOR International Inc. for every 1 share of Watts
    Industries Inc., Cl. A
(c) Spinoff - 0.3013  shares of Neiman  Marcus  Group Inc.  for every 1 share of
    Harcourt General Inc.
(d) Spinoff - 2 shares of Huttig  Building  Products  Inc. for every 9 shares of
    Crane Co.
(e) 5 for 4 stock split
(f) Spinoff - 1 share of Omnova Solutions Inc. for every 1 share of Gencorp Inc.
(g) Spinoff - 1 share of Pactiv Corp. for every 1 share of Tenneco Inc.
(h) Spinoff  - 1 share  of  Telefonica  SA  Bonus  Rights  for  every 1 share of
    Telefonica SA
(i) 2% stock dividend
(j) Spinoff - 1 share of TeleWest  Communications plc Rights for every 11 shares
    of TeleWest Communications plc
(k) Merger - 1.5 shares of Vivendi for every 1 share of Pathe SA
(l) 5 for 1 stock split
(m) 400% stock dividend
(n) Merger - 5.4173 shares of Telesp  Participacoes de Sao Paulo SA,  Preference
    Shares for every 1 share of Telecommunicacoes  de Sao Paulo (Telesp),  Pfd.,
    Registered
(o) Merger  - 0.81  shares  of CBS  Corp.  for  every  1  share  of  King  World
    Productions Inc.
(p) Merger - 0.2 shares of Tenneco  Automotive Inc. for every 1 share of Tenneco
    Inc.

                                       13
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                            PORTFOLIO OF INVESTMENTS
                                DECEMBER 31, 1999
                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------

     COMMON STOCKS -- 96.8%
                 TELECOMMUNICATIONS -- 13.4%
        16,670   Aliant Inc.+ ...................  $    162,919  $     288,708
         5,000   Allegiance Telecom Inc.+ .......        74,063        461,250
        60,000   Alltel Corp. ...................       934,096      4,961,250
       105,000   AT&T Corp. .....................     2,565,849      5,328,750
         4,000   AT&T Canada Inc., Cl. B+ .......       126,625        161,000
       445,000   BCE Inc. .......................     8,375,338     40,133,438
        12,750   BCT.Telus Communications
                  Inc. ..........................       222,542        310,469
        27,500   BCT.Telus Communications
                  Inc., ADR .....................       557,547        663,925
         4,250   BCT.Telus Communications
                  Inc., Cl. A ...................        74,181        102,607
        52,500   BCT.Telus Communications
                  Inc., Cl. A, ADR ..............       950,397      1,278,403
        22,000   Bell Atlantic Corp. ............     1,325,288      1,354,375
        10,000   BroadWing Inc.+ ................        94,651        368,750
     2,448,000   Cable & Wireless Jamaica Ltd. ..       101,642         71,110
        55,000   Cable & Wireless HKT Ltd.,
                  ADR ...........................       977,277      1,601,875
        95,000   Cable & Wireless plc ...........     1,170,181      1,609,727
       150,000   Cable & Wireless plc, ADR ......     4,182,563      7,940,625
       255,466   Commonwealth Telephone
                  Enterprises Inc.+ .............     4,424,217     13,507,765
        20,000   Commonwealth Telephone
                  Enterprises Inc., Cl. B+ ......       128,902      1,265,000
        35,000   Compania de
                  Telecomunicaciones de
                  Chile SA, ADR .................       592,324        638,750
            25   DDI Corp. ......................       350,310        342,566
       167,000   Embratel Participacoes SA+ .....     3,517,106      4,550,750
       260,000   GTE Corp. (d) ..................    11,000,861     18,346,250
        10,000   Helsingin Puhelin Oyj ..........       683,625        832,996
            32   Japan Telecom Co. Ltd. .........       498,306      1,284,134
         2,500   KDD Corp. ......................       341,393        346,481
        12,000   KPN NV .........................       636,745      1,171,231
            75   Nippon Telegraph &
                  Telephone Corp. ...............       585,656      1,284,624
       228,000   RCN Corp.+ .....................     1,594,860     11,058,000
        29,655   Rogers Communications Inc.,
                  Cl. B+ ........................       498,886        725,197
       180,345   Rogers Communications Inc.,
                  Cl. B, ADR+ ...................     2,563,223      4,463,539
         5,000   SBC Communications Inc. ........       179,793        243,750
       342,000   Sprint Corp. ...................     8,472,053     23,020,875
        33,400   Tele Centro Sul
                  Participacoes SA, ADR .........     1,940,826      3,031,050
       167,000   Tele Norte Leste
                  Participacoes SA, ADR .........     2,554,394      4,258,500
         8,000   Telecom Argentina Stet
                  France Telecom SA, ADR ........       164,771        274,000
       400,040   Telecom Italia SpA .............       851,138      5,641,165
       142,000   Telecom Italia SpA, ADR ........     2,868,138     19,880,000
       167,000   Telecomunicacoes Brasileriras
                  SA (Telebras), ADR ............        12,836          2,609
         8,000   Telefonica de Argentina SA,
                  ADR, Cl. B ....................       202,420        247,000
        59,119   Telefonica SA ..................       880,878      1,476,786
       144,000   Telefonica SA, ADR .............     1,658,394     11,349,000
        18,000   Telefonos de Mexico SA,
                  Cl. L, ADR ....................       639,025      2,025,000
       167,000   Telesp Participacoes SA,
                  ADR ...........................     6,264,042      4,081,063
                                                   ------------  -------------
                                                     76,000,281    201,984,343
                                                   ------------  -------------



                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------
                 ENTERTAINMENT -- 10.2%
       105,768   Ascent Entertainment
                  Group Inc.+ ...................  $    959,442  $   1,341,931
         2,250   Avex Inc. ......................       347,285        561,564
       160,000   CANAL+, ADR+ ...................     1,355,000      4,596,421
       150,000   Disney (Walt) Co. ..............     2,980,757      4,387,500
        23,288   EMI Group plc ..................        89,739        228,524
       118,000   EMI Group plc, ADR .............     1,396,019      2,256,750
        25,000   Fox Entertainment Group Inc. ...       556,125        623,437
        75,000   GC Companies Inc.+ .............     1,902,049      1,940,625
       440,000   Liberty Media Group,
                  Cl. A+(d) .....................     4,429,868     24,970,000
       120,000   Seagram Co. ....................     3,575,413      5,392,500
       440,000   Time Warner Inc. ...............    11,860,647     31,872,500
        65,000   Todd-AO Corp., Cl. A ...........       177,273      1,982,500
       300,000   USA Networks Inc.+ .............     5,774,817     16,575,000
       930,000   Viacom Inc., Cl. A+ ............    10,827,795     56,206,875
                                                   ------------  -------------
                                                     46,232,229    152,936,127
                                                   ------------  -------------
                 WIRELESS COMMUNICATIONS-- 9.1%
         5,000   Aerial Communications Inc.+ ....        39,375        304,375
       133,000   Associated Group Inc., Cl. A+ ..       354,616     12,136,250
       133,000   Associated Group Inc., Cl. B+ ..       354,616     12,236,000
        60,000   CenturyTel Inc. ................       430,644      2,842,500
        10,000   NEXTEL Communications
                  Inc., Cl. A+ ..................       268,638      1,031,250
            32   NTT Mobile Communication
                  Network Inc. ..................       632,241      1,230,890
         2,000   Omnipoint Corp.+ ...............        28,844        241,250
        25,000   Rogers Cantel Mobile
                  Communications Inc., Cl. B+ ...       614,375        909,375
       250,000   Securicor Group plc, ORD .......             0        642,082
       110,000   Sprint Corp. (PCS Group)+ ......       287,077     11,275,000
       340,000   TCI Satellite Entertainment
                  Inc., Cl. A+ ..................       900,012      5,440,000
        16,700   Tele Celular Sul
                  Participacoes SA, ADR .........       266,992        530,225
        55,666   Tele Centro Oeste Celular
                  Participacoes SA, ADR .........       166,868        361,829
         3,340   Tele Leste Celular
                  Participacoes SA, ADR .........        89,340        141,950
         8,350   Tele Nordeste Celular
                  Participacoes SA, ADR .........       123,227        421,675
         3,340   Tele Norte Celular
                  Participacoes SA, ADR .........        51,601        143,411
        33,400   Tele Sudeste Celular
                  Participacoes SA, ADR .........     1,057,699      1,296,338
     1,390,000   Telecom Italia
                  Mobile SpA ....................     1,854,677     15,526,862
         8,350   Telemig Celular
                  Participacoes SA, ADR .........       241,320        385,666
       450,000   Telephone &
                  Data Systems Inc. .............    11,087,191     56,700,000
        66,800   Telesp Celular
                  Participacoes SA, ADR .........     2,135,936      2,830,650
       140,000   Vodafone AirTouch plc,
                  Sponsored ADR .................     1,297,710      6,930,000
       579,065   Vodafone Group plc, ORD ........       546,042      2,869,228
                                                    ------------  -------------
                                                     22,829,041    136,426,806
                                                   ------------  -------------
                 BROADCASTING -- 8.9%
        50,000   Ackerley Group Inc. ............       544,975        906,250
        22,700   Audiofina ......................       980,102      1,714,843
       326,400   Chris-Craft Industries Inc.+ ...     4,285,059     23,541,600
       575,629   Chris-Craft Industries Inc.,
                  Cl. B+ (a) ....................     8,836,249     41,517,242

                 See accompanying notes to financial statements.

                                       14
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1999
                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------
COMMON STOCKS (CONTINUED)
                 BROADCASTING (CONTINUED)
        16,666   Corus Entertainment Inc.,
                  Cl. B+ ........................  $     62,036  $    340,594
       200,000   Granada Group plc ..............     1,567,534      2,027,202
        37,500   Gray Communications
                  Systems Inc. ..................       493,649        663,281
       180,000   Grupo Televisa SA, GDR+ ........     3,868,452     12,285,000
       200,000   Liberty Corp. ..................     8,528,905      8,437,500
         2,000   Nippon Broadcasting
                  System Inc. ...................       161,709        174,219
         3,750   NRJ SA .........................       560,129      2,581,708
       120,000   Paxson Communications
                  Corp., Cl. A+ .................     1,206,801      1,432,500
       145,000   Publishing &
                  Broadcasting Ltd. .............       802,475      1,107,089
       100,000   Television Broadcasting
                  Ltd., ORD .....................       396,239        681,804
        64,000   Tokyo Broadcasting
                  System Inc. ...................       726,406      2,167,368
       248,109   United Television Inc. .........    24,595,223     34,161,508
                                                   ------------  -------------
                                                     57,615,943    133,739,708
                                                   ------------  -------------
                 EQUIPMENT AND SUPPLIES-- 7.9%
        90,000   AMETEK Inc. ....................     1,219,214      1,715,625
       137,000   Amphenol Corp., Cl. A+ .........     3,555,350      9,119,063
        10,000   Caterpillar Inc. ...............       136,559        470,625
        85,000   CIRCOR International Inc.+ .....       863,252        876,563
       107,000   CLARCOR Inc. ...................     1,347,206      1,926,000
       320,000   Deere & Co.(d) .................     3,134,721     13,880,000
       252,000   Donaldson Co. Inc. .............     1,607,629      6,063,750
       100,000   Flowserve Corp. ................     1,618,325      1,700,000
         6,500   Franklin Electric Co. ..........       210,022        456,219
       105,000   Gerber Scientific Inc. .........     1,157,606      2,303,438
       250,000   Hussmann International Inc. ....     3,040,400      3,765,625
       299,500   IDEX Corp. .....................     1,945,632      9,097,313
        50,000   Lufkin Industries Inc. .........       908,348        750,000
         1,000   Manitowoc Co. Inc. .............        25,450         34,000
       245,000   Mark IV Industries Inc. ........     3,371,470      4,333,438
       445,000   Navistar International Corp.+ ..     6,895,709     21,081,875
        20,000   PACCAR Inc. ....................       450,000        886,250
       400,000   Pittway Corp. ..................    12,845,764     18,025,000
        84,500   Sequa Corp., Cl. A+ ............     3,371,578      4,557,719
        75,000   Sequa Corp., Cl. B+ ............     3,888,160      4,500,000
       170,000   SPS Technologies Inc.+ .........     2,963,443      5,429,375
        42,000   THK Co. Ltd. ...................     1,044,531      1,697,759
       100,000   UCAR International Inc.+ .......     2,055,976      1,781,250
       250,000   Watts Industries Inc., Cl. A ...     3,331,739      3,687,500
                                                   ------------  -------------
                                                     60,988,084    118,138,387
                                                   ------------  -------------
                 FINANCIAL SERVICES -- 6.8%
         3,100   Allianz AG .....................     1,051,052      1,041,346
       100,000   Allstate Corp. .................     2,997,964      2,400,000
       100,000   American Express Co. (d) .......    11,132,649     16,625,000
        30,000   Argonaut Group Inc. ............       855,370        596,250
        90,000   Banco Santander
                  Central Hispano SA,
                  Sponsored ADR .................       322,130      1,051,875
        84,000   Bank of Ireland ................       427,242        668,411
        56,000   Bank of Scotland ...............       350,184        650,384
        65,000   Bank One Corp. .................     2,746,788      2,084,063
       300,000   Bankgesellschaft Berlin AG .....     6,004,015      4,985,888
           260   Berkshire Hathaway Inc.,
                  Cl. A+ ........................       824,299     14,586,000



                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------
       105,000   Block (H&R) Inc. ...............  $  3,739,395  $   4,593,750
        50,000   Canada Life Financial
                  Corp.+ (c) ....................       594,268        774,160
        50,000   Commerzbank AG, ADR ............     1,189,067      1,825,000
       150,000   Deutsche Bank AG, ADR ..........     6,224,445     12,675,000
        30,000   Dun & Bradstreet Corp. .........       877,625        885,000
        30,000   First Union Corp. ..............     1,203,095        984,375
        25,000   Foremost Corp. of America ......       697,125        709,375
        25,000   Hibernia Corp. .................       198,750        265,625
        20,000   Invik and Co. AB, Cl. B ........       936,800      2,374,236
         8,000   Jafco Co. Ltd. .................       509,226      2,857,982
        27,000   Lehman Brothers
                  Holdings Inc. .................     1,446,603      2,286,563
        65,500   Leucadia National Corp. ........     2,100,438      1,514,688
        60,000   Mellon Financial Corp. .........     1,898,845      2,043,750
        50,000   Merrill Lynch & Co Inc.. .......     2,718,459      4,175,000
       110,000   Midland Co. ....................     1,199,131      2,282,500
        14,000   Morgan (J.P.) & Co. Inc. .......     1,229,575      1,772,750
       113,000   Nikko Securities Co. Ltd. ......     1,182,080      1,430,058
        50,000   Prudential Corp. plc ...........       754,035        985,333
        60,000   Riggs National Corp. ...........       552,538        791,250
        40,000   Schroders plc ..................       903,175        805,066
           440   Shohkoh Fund & Co. Ltd. ........       332,560        174,200
        69,000   Skandia Forsakrings AB .........       418,395      2,084,274
        40,000   State Street Corp. .............     1,417,370      2,922,500
        20,000   SunTrust Banks Inc. ............       419,333      1,376,250
        40,000   T. Rowe Price
                  Associates Inc. ...............     1,341,250      1,477,500
        50,000   Unitrin Inc. ...................       817,863      1,881,250
        40,000   Waddell & Reed Financial
                  Inc., Cl. A ...................       817,693      1,085,000
                                                   ------------  -------------
                                                     62,430,832    101,721,652
                                                   ------------  -------------
                 PUBLISHING -- 5.1%
        70,000   Arnoldo Mondadori
                  Editore SpA ...................       816,206      2,220,987
         3,000   Central Newspapers Inc.,
                  Cl. A .........................       105,638        118,125
        30,000   Dow Jones & Co. Inc. ...........     1,351,248      2,040,000
        90,000   Harcourt General Inc. ..........     3,486,351      3,622,500
       323,000   Independent Newspapers
                  Ltd., ORD .....................     1,428,821      2,117,975
        98,000   McGraw-Hill
                  Companies Inc. ................     2,206,300      6,039,250
       400,000   Media General Inc., Cl. A ......     9,832,031     20,800,000
       128,000   Meredith Corp. .................     2,123,657      5,336,000
       120,000   New York Times Co., Cl. A ......       824,468      5,895,000
       170,000   News Corp. Ltd. ................       927,727      1,650,638
         5,000   News Corp. Ltd., ADR ...........        54,120        191,250
        70,000   Pearson plc, ORD ...............       926,104      2,265,943
       400,000   Penton Media Inc. ..............     4,849,118      9,600,000
        30,000   PRIMEDIA Inc.+ .................       374,206        495,000
        25,000   Pulitzer Inc. ..................     1,110,875      1,007,813
       160,000   Reader's Digest Association
                  Inc., Cl. B ...................     4,110,972      4,240,000
        70,000   Schibsted ASA ..................     1,331,230      1,301,229
     1,500,000   Seat-Pagine Gialle SpA .........       321,923      4,925,453
       400,000   South China Morning
                  Post Holdings, ORD ............       273,726        344,761
        70,000   Thomas Nelson Inc. .............       903,187        647,500
        34,000   Tribune Co. ....................     1,054,162      1,872,125
                                                   ------------  -------------
                                                     38,412,070     76,731,549
                                                   ------------  -------------



                 See accompanying notes to financial statements.

                                       15
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1999
                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------

     COMMON STOCKS (CONTINUED)
                 CABLE -- 4.6%
       535,000   Cablevision Systems Corp.,
                  Cl. A+ ........................  $  6,092,950  $  40,392,500
        40,000   Comcast Corp., Cl. A ...........       341,837      1,915,000
        95,000   Comcast Corp.,
                  Cl. A Special .................       817,897      4,803,437
       225,000   MediaOne Group Inc.+ ...........     5,107,752     17,282,812
        12,500   NTL Inc.+ ......................       841,666      1,559,375
        10,000   Shaw Communications Inc.,
                  Cl. B .........................        52,983        330,100
        40,000   Shaw Communications Inc.,
                  Cl. B, Non-Voting+ ............       329,198      1,325,000
       218,181   TeleWest
                  Communications plc+ ...........       802,458      1,163,893
        12,000   UnitedGlobalCom Inc.,
                  Cl. A+ ........................       457,602        847,500
                                                   ------------  -------------
                                                     14,844,343     69,619,617
                                                   ------------  -------------
                 CONSUMER PRODUCTS -- 3.6%
       533,000   Carter-Wallace Inc. ............     7,746,168      9,560,687
        10,750   Christian Dior SA ..............     1,514,055      2,663,673
        45,000   Church & Dwight Co. Inc. .......       460,073      1,200,937
         1,400   Compagnie Financiere
                  Richemont AG, Cl. A ...........     1,967,069      3,341,079
        10,000   Department 56 Inc.+ ............       205,417        226,250
       115,000   Fortune Brands Inc. (e) ........     3,185,979      3,802,187
       250,000   Gallaher Group plc, ADR ........     4,342,521      3,843,750
       180,000   General Cigar Holdings Inc.+ ...     1,968,118      1,496,250
       105,000   General Cigar Holdings Inc.,
                  Cl. B+ (a) ....................       653,399        872,812
        40,000   Gillette Co. ...................     1,459,124      1,647,500
        50,000   Harley Davidson Inc. ...........       251,225      3,203,125
       100,000   Imasco Ltd. ....................     2,647,522      2,767,579
         1,500   Matsushita Electric Industrial
                  Co. Ltd., ADR .................       178,325        418,500
        60,000   Mattel Inc. ....................     1,134,312        787,500
         6,000   Maytag Corp. ...................       231,456        288,000
        35,000   National Presto
                  Industries Inc. ...............     1,316,099      1,242,500
        10,500   Nintendo Co. Ltd. ..............       849,921      1,745,033
       210,000   Omnova Solutions Inc. ..........     1,767,940      1,627,500
        14,000   Philip Morris Companies Inc. ...       457,385        324,625
       422,000   Ralston Purina Group ...........     5,413,897     11,763,250
         1,500   Swatch Group AG ................       892,765      1,727,690
        10,425   Syratech Corp.+ ................       333,704         83,400
                                                   ------------  -------------
                                                     38,976,474     54,633,827
                                                   ------------  -------------
                 FOOD AND BEVERAGE -- 3.6%
        30,108   Advantica Restaurant
                  Group Inc.+ ...................       269,796         52,689
        35,000   Bestfoods Inc. .................     1,759,125      1,839,688
        18,000   Brau und Brunnen AG+ ...........     2,282,408        852,134
        58,500   Celestial Seasonings Inc.+ .....     1,009,118      1,088,648
        56,250   Corn Products
                  International Inc. ............     1,788,250      1,842,188
        42,000   Diageo plc, ADR ................     1,514,897      1,344,000
       160,000   General Mills Inc. .............     4,844,439      5,720,000
         4,000   Keebler Foods Co.+ .............       107,725        112,500
       128,000   Kellogg Co. ....................     3,798,581      3,944,000
        12,100   LVMH Moet Hennesey
                  Louis Vuitton, ADR ............       416,625      1,101,100
           800   Nestle SA ......................     1,014,437      1,465,553



                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------
        60,000   Pepsi Bottling Group Inc. ......  $  1,165,052  $     993,750
       379,000   PepsiCo Inc. ...................    10,828,118     13,359,750
        75,000   Quaker Oats Co. ................     2,761,927      4,921,875
        60,000   Ralcorp Holdings Inc.+ .........       940,903      1,196,250
        93,101   Tootsie Roll Industries Inc. ...     1,501,006      3,066,514
       356,000   Whitman Corp. ..................     4,792,266      4,783,750
        70,000   Wrigley (Wm.) Jr. Co. ..........     3,173,614      5,805,625
                                                   ------------  -------------
                                                     43,968,287     53,490,014
                                                   ------------  -------------
                 ENERGY AND UTILITIES-- 3.4%
        73,400   AGL Resources Inc. .............     1,322,958      1,247,800
        34,000   Apache Corp. ...................       844,013      1,255,875
        70,000   Atlantic Richfield Co. .........     3,751,112      6,055,000
       120,000   BP Amoco plc ...................       725,215      1,206,629
       134,000   BP Amoco plc, ADR ..............     1,562,872      7,947,875
       110,000   Burlington Resources Inc. ......     4,698,198      3,636,875
        60,000   Columbia Energy Group ..........     3,863,212      3,795,000
        40,000   Conoco Inc., Cl. A .............     1,052,625        990,000
        15,000   Devon Energy Corp. .............       414,105        493,125
       150,000   Eastern Enterprises ............     7,662,833      8,615,625
       400,000   El Paso Electric Co.+ ..........     3,236,625      3,925,000
        20,000   Energy East Corp. ..............       429,788        416,250
       100,000   Florida Progress Corp. .........     4,698,010      4,231,250
        55,000   Halliburton Co. ................     1,201,188      2,213,750
        50,000   MCN Energy Group Inc. ..........     1,210,180      1,187,500
        25,000   New England Electric
                  System ........................     1,206,926      1,293,750
        30,000   Northeast Utilities ............       648,375        616,875
        85,000   Pennzoil-Quaker State Co.+ .....     1,668,045        865,937
         6,000   Public Service Co. of
                  North Carolina ................       173,925        193,875
        15,000   St. Joseph Light & Power Co. ...       310,677        307,500
         5,000   TNP Enterprises Inc. ...........       191,375        206,250
         2,907   TotalFina SA, Cl. B ............       355,660        387,970
                                                   ------------  -------------
                                                     41,227,917     51,089,711
                                                   ------------  -------------
                 AUTOMOTIVE: PARTS AND ACCESSORIES-- 3.0%
        60,000   Arvin Industries Inc. ..........     2,242,888      1,702,500
        20,302   Borg Warner Automotive Inc. ....       959,996        822,231
       300,000   Dana Corp. .....................    11,266,401      8,981,250
        75,000   Delphi Automotive
                  Systems Corp.+ (d) ............       835,469      1,181,250
        15,000   Federal-Mogul Corp. ............       333,875        301,875
       252,500   GenCorp Inc. ...................     2,412,298      2,493,437
       260,000   Genuine Parts Co. ..............     6,969,200      6,451,250
       117,000   Johnson Controls Inc. ..........     2,017,008      6,654,375
        35,000   Midas Inc. .....................       435,131        765,632
       330,000   Modine Manufacturing Co. .......     4,284,009      8,250,000
        80,000   Scheib (Earl) Inc.+ ............       749,281        235,000
         1,000   SPX Corp. ......................        13,487         80,812
       163,000   Standard Motor Products Inc. ...     1,748,388      2,628,375
        70,000   Superior Industries
                  International Inc. ............     1,819,682      1,876,875
       160,000   Tenneco Automotive Inc. ........     2,273,638      1,490,000
       110,000   TransPro Inc. ..................       988,933        708,125
        60,000   Wynn's International Inc. ......       674,354        847,500
                                                   ------------  -------------
                                                     40,024,038     45,470,487
                                                   ------------  -------------
                 DIVERSIFIED INDUSTRIAL -- 1.9%
       195,000   Ampco-Pittsburgh Corp. .........     2,627,873      1,974,375
        10,000   Cooper Industries Inc. .........       472,562        404,375
       145,000   Crane Co. ......................     1,646,765      2,881,875
       102,000   GATX Corp. .....................     1,533,375      3,442,500
       105,000   GenTek Inc. ....................     1,039,852      1,095,937


                 See accompanying notes to financial statements.

                                       16
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1999
                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------

     COMMON STOCKS (CONTINUED)
                 DIVERSIFIED INDUSTRIAL (CONTINUED)
        60,000   ITT Industries Inc.+ ...........  $  1,949,571  $   2,006,250
       416,300   Lamson & Sessions Co.+ .........     2,598,540      2,029,462
       110,000   National Service Industries Inc.     2,529,373      3,245,000
        68,715   Park-Ohio Holdings Corp.+ ......       900,987        678,561
        75,000   Thomas Industries Inc. .........       769,882      1,532,812
        27,000   TI Group plc ...................       223,040        200,620
        50,000   Trinity Industries Inc. ........       945,000      1,421,875
       200,000   Tyco International Ltd. ........     6,380,335      7,775,000
       100,000   Weir Group plc .................       420,789        355,366
                                                   ------------  -------------
                                                     24,037,944     29,044,008
                                                   ------------  -------------
                 HOTELS AND GAMING -- 1.6%
       110,000   Aztar Corp.+ ...................       738,332      1,196,250
        90,000   Boca Resorts Inc., Cl. A+ ......       787,000        877,500
       187,500   Gaylord Entertainment Co.,
                  Cl. A .........................     4,934,145      5,613,281
         5,000   GTECH Holdings Corp.+ ..........        86,269        110,000
       650,000   Hilton Hotels Corp. ............     8,081,362      6,256,250
     1,045,000   Ladbroke Group plc .............     3,273,996      3,346,437
       100,000   Mirage Resorts Inc.+ ...........       532,231      1,531,250
       430,000   Park Place Entertainment
                  Corp.+ ........................     2,424,893      5,375,000
                                                   ------------  -------------
                                                     20,858,228     24,305,968
                                                   ------------  -------------
                 HEALTH CARE -- 1.6%
        47,000   American Home
                  Products Corp. ................     2,316,881      1,853,563
        60,000   Amgen Inc.+ ....................       256,894      3,603,750
        35,146   AstraZeneca plc, (Stockholm) ...     1,283,381      1,487,137
        26,000   Biogen Inc.+ ...................       181,025      2,197,000
         4,000   Glaxo Wellcome plc, ADR ........       216,096        223,500
        50,000   Glaxo Wellcome plc, ORD ........     1,009,390      1,413,388
        35,294   Life Technologies Inc. .........     1,309,763      1,504,407
         1,150   Novartis AG ....................     1,431,247      1,688,564
        54,000   Novartis AG, Registered ........       970,641      3,969,000
        45,000   Pfizer Inc. ....................       240,750      1,459,688
           140   Roche Holding AG ...............     1,374,084      1,661,747
        20,000   Sanofi-Synthelabo SA ...........       967,750        832,794
        55,000   SmithKline Beecham plc .........       807,987        701,848
        14,000   Takeda Chemical Industries
                  Co., Ltd. .....................       809,212        691,984
        10,000   Zeneca Group, (London) .........       394,772        414,809
                                                   ------------  -------------
                                                     13,569,873     23,703,179
                                                   ------------  -------------
                 RETAIL -- 1.6%
       205,000   Albertson's Inc. ...............     6,472,165      6,611,250
       360,000   AutoNation Inc.+ ...............     5,358,190      3,330,000
        19,000   Coldwater Creek Inc.+ ..........       369,251        389,500
        60,000   Delhaize America Inc., Cl. A ...     1,809,145      1,218,750
        20,000   Gerald Stevens Inc.+ ...........       240,000        167,500
        20,000   Hannaford Bros. Co. ............     1,433,896      1,386,250
       100,000   Lillian Vernon Corp. ...........     1,362,258      1,112,500
       350,000   Neiman Marcus Group Inc.+ ......     8,521,973      9,428,125
                                                   ------------  -------------
                                                     25,566,878     23,643,875
                                                   ------------  -------------
                 PAPER AND FOREST PRODUCTS -- 1.4%
       260,000   Greif Bros. Corp., Cl. A .......     4,845,131      7,735,000
         3,400   Greif Bros. Corp., Cl. B .......        69,825        104,125
       650,000   Pactiv Corp.+ ..................    16,386,954      6,906,250
       253,000   St. Joe Co. ....................     2,838,193      6,151,063
                                                   ------------  -------------
                                                     24,140,103     20,896,438
                                                   ------------  -------------



                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------
                 AUTOMOTIVE -- 1.0%
        12,000   Ford Motor Co. .................  $    637,600  $     641,250
       200,000   General Motors Corp. (f) .......     5,516,355     14,537,500
                                                   ------------  -------------
                                                      6,153,955     15,178,750
                                                   ------------  -------------
                 BUSINESS SERVICES -- 0.9%
        20,000   Asatsu-DK Inc. .................       567,298      1,350,690
         4,000   Benesse Corp. ..................       868,012        963,101
       100,000   Cendant Corp.+ .................     1,994,908      2,656,250
         2,000   CheckFree Holdings Corp.+ ......        18,080        209,000
       100,000   Landauer Inc. ..................       647,252      2,187,500
        58,500   Nashua Corp.+ ..................       548,437        438,750
        10,833   Reuters Group plc, ADR .........       815,788        875,442
        12,000   Secom Co. Ltd. .................       733,557      1,321,327
        30,900   Vivendi ........................     2,117,043      2,790,269
        15,000   Xerox Corp. ....................       352,625        340,312
                                                   ------------  -------------
                                                      8,663,000     13,132,641
                                                   ------------  -------------
                 ELECTRONICS -- 0.9%
        43,000   Fujitsu Ltd. ...................     1,290,916      1,961,241
         3,000   Hitachi Ltd., ADR ..............       218,796        485,625
        11,040   Koninklijke Philips
                  Electronics NV ................       110,885      1,490,400
         1,500   NEC Corp., ADR .................        43,625        182,812
         8,000   Sony Corp. .....................     1,305,897      2,372,516
        20,000   Sony Corp., ADR ................     1,057,068      5,695,000
         5,000   STMicroelectronics NV ..........       381,613        769,539
                                                    ------------  -------------
                                                      4,408,800     12,957,133
                                                   ------------  -------------
                 COMMUNICATIONS EQUIPMENT-- 0.8%
        10,000   Alcatel SA, ADR ................       435,167        450,000
       300,000   Allen Telecom Inc.+ ............     2,242,812      3,468,750
        60,000   Dynatech Corp.+ ................       221,124        405,000
        50,000   Lucent Technologies Inc. .......       549,723      3,740,625
         5,000   Mannesmann AG ..................       668,362      1,218,773
         8,000   Motorola Inc. ..................       150,168      1,178,000
         5,500   Nokia Corp., Cl. A, ADR ........       627,321      1,045,000
        22,000   Scientific-Atlanta Inc. ........       355,750      1,223,750
                                                   ------------  -------------
                                                      5,250,427     12,729,898
                                                   ------------  -------------
                 SPECIALTY CHEMICALS-- 0.8%
         5,400   Ciba Specialty Chemicals,
                  ADR, 144A (c)+ ................        21,140        193,050
        45,000   Dexter Corp. ...................     1,363,246      1,788,750
        12,000   du Pont de Nemours
                  (E.I.) & Co. ..................       393,000        790,500
       310,000   Ferro Corp. ....................     5,602,526      6,820,000
       105,000   General Chemical Group Inc. ....       348,186        242,813
        40,000   Rohm & Haas Co. ................     1,870,000      1,627,500
       105,000   Sybron Chemicals Inc.+ .........     2,249,913      1,233,750
                                                   ------------  -------------
                                                     11,848,011     12,696,363
                                                   ------------  -------------
                 AGRICULTURE -- 0.6%
       725,000   Archer-Daniels-Midland
                  Co. (d) .......................    11,849,043      8,835,937
                                                   ------------  -------------
                 REAL ESTATE -- 0.6%
       450,000   Catellus Development
                  Corp.+ ........................     6,751,839      5,765,625
        44,000   Florida East Coast
                  Industries Inc. ...............       523,108      1,837,000
        55,000   Griffin Land & Nurseries
                  Inc.+ .........................       513,143        632,500
         4,753   Homefed Corp.+ .................           851          4,159
                                                   ------------  -------------
                                                      7,788,941      8,239,284
                                                   ------------  -------------

                 See accompanying notes to financial statements.

                                       17
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1999
                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------

     COMMON STOCKS (CONTINUED)
                 CONSUMER SERVICES -- 0.5%
        40,000   Loewen Group Inc. ..............  $     48,700  $      17,500
       510,000   Rollins Inc. ...................     5,737,037      7,650,000
                                                   ------------  -------------
                                                      5,785,737      7,667,500
                                                   ------------  -------------
                 TRANSPORTATION -- 0.5%
        73,000   AMR Corp.+ .....................     2,486,425      4,891,000
        15,000   Kansas City Southern
                  Industries Inc. ...............       484,941      1,119,375
        31,273   MIF Ltd.+ ......................       449,997        312,125
        27,000   Ryder System Inc. ..............       718,760        659,813
                                                   ------------  -------------
                                                      4,140,123      6,982,313
                                                   ------------  -------------
                 COMPUTER SOFTWARE AND SERVICES-- 0.4%
        14,000   Capcom Co. Ltd. ................       754,069        746,795
         9,000   Cresco Ltd. ....................       809,746      1,039,444
         3,300   Obic Co. Ltd. ..................       419,600      2,338,456
         8,000   Square Co. Ltd. ................       490,395        548,106
        10,000   Sumisho Computer
                  Systems Corp. .................       567,247        689,048
        95,000   Tyler Technologies Inc. ........       345,519        522,500
                                                   ------------  -------------
                                                      3,386,576      5,884,349
                                                   ------------  -------------
                 AVIATION: PARTS AND SERVICES-- 0.4%
       100,000   Curtiss-Wright Corp. ...........     2,491,103      3,687,500
       125,000   Fairchild Corp., Cl. A+ ........     2,333,435      1,132,812
       145,000   Hi-Shear Industries Inc. .......     1,737,757        335,312
        25,000   Precision Castparts Corp. ......       926,612        656,250
                                                   ------------  -------------
                                                      7,488,907      5,811,874
                                                   ------------  -------------
                 SATELLITE -- 0.4%
       100,000   COMSAT Corp. ...................     2,641,248      1,987,500
        10,000   General Motors Corp., Cl. H+ ...       574,250        960,000
       100,000   Loral Space &
                  Communications Ltd.+ ..........     1,242,688      2,431,250
                                                   ------------  -------------
                                                      4,458,186      5,378,750
                                                   ------------  -------------
                 AEROSPACE -- 0.3%
        90,000   Northrop Grumman Corp. .........     5,933,782      4,865,625
                                                   ------------  -------------
                 CLOSED-END FUNDS -- 0.3%
        59,000   Central European Equity
                  Fund Inc. .....................       740,735        851,812
        70,000   Dresdner RCM Europe
                  Fund Inc. .....................       512,662      1,108,100
        25,000   France Growth Fund Inc. ........       246,844        382,812
        40,250   Italy Fund Inc. ................       360,845        684,250
        68,000   New Germany Fund ...............       750,658        833,000
        45,942   Royce Value Trust Inc. .........       519,501        600,117
                                                   ------------  -------------
                                                      3,131,245      4,460,091
                                                   ------------  -------------
                 HOUSING RELATED -- 0.3%
       150,000   Nortek Inc.+ ...................     1,988,594      4,200,000
         5,000   Nortek Inc., Special
                  Common+ (a) ...................        72,155        140,000
                                                   ------------  -------------
                                                      2,060,749      4,340,000
                                                   ------------  -------------
                 BUILDING AND CONSTRUCTION-- 0.2%
       105,000   CRH plc, ORD ...................     1,309,846      2,263,291
        32,222   Huttig Building
                  Products Inc.+ ................        81,163        159,097
        15,000   Martin Marietta
                  Materials Inc. ................       322,687        615,000
                                                   ------------  -------------
                                                      1,713,696      3,037,388
                                                   ------------  -------------


                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------
                 ENVIRONMENTAL SERVICES-- 0.2%
       170,000   Waste Management Inc. ..........  $  3,390,089  $   2,921,875
                                                   ------------  -------------
                 METALS AND MINING -- 0.2%
         3,500   Anglogold Ltd. .................       168,824        180,032
        10,000   Anglogold Ltd., ADR ............       226,750        256,875
       110,909   Antofagasta Holdings plc .......       654,678        776,621
        72,500   Harmony Gold Mining
                  Co. Ltd. ......................       347,738        465,272
        12,500   Harmony Gold Mining
                  Co. Ltd., ADR .................        77,344         78,516
        38,000   Newmont Mining Corp. ...........       996,944        931,000
        20,000   Placer Dome Inc. ...............       225,856        215,000
                                                   ------------  -------------
                                                      2,698,134      2,903,316
                                                   ------------  -------------
     TOTAL COMMON STOCKS ........................   751,871,966  1,455,598,783
                                                   ------------  -------------

     PREFERRED STOCKS -- 0.5%
                 TELECOMMUNICATIONS -- 0.3%
        10,000   Citizens Utilities Co.,
                  5.00% Cv. Pfd. ................       467,375        563,750
        40,000   Sprint Corp.,
                  8.25% Cv. Pfd. ................     1,419,782      2,970,000
    12,045,773   Telesp Participacoes de
                  Sao Paulo SA (Telesp),
                  Preference Shares .............       206,541        292,059
                                                   ------------  -------------
                                                      2,093,698      3,825,809
                                                   ------------  -------------
                 PUBLISHING -- 0.1%
        43,500   News Corp. Ltd., Pfd., ADR .....       656,340      1,454,531
                                                   ------------  -------------
                 CABLE -- 0.1%
         8,000   Tele-Communications
                  Inc., Cl. B,
                  6.00%, Ex. Jr. Pfd. ...........       408,018        824,000
                                                   ------------  -------------
                 BROADCASTING -- 0.0%
        10,000   ProSieben Media AG, Pfd. .......       568,909        581,184
                                                   ------------  -------------
                 WIRELESS COMMUNICATIONS-- 0.0%
     2,223,575   Telesp Celular SA, Pfd., Cl. B .        82,623        176,015
                                                   ------------  -------------
     TOTAL PREFERRED STOCKS .....................     3,809,588      6,861,539
                                                   ------------  -------------


      PRINCIPAL
       AMOUNT
       ------

     CORPORATE BONDS -- 0.2%
                AUTOMOTIVE: PARTS AND ACCESSORIES-- 0.1%
    $1,250,000  Standard Motor Products Inc.
                 Sub. Deb. Cv.
                 6.75%, 07/15/09 ................     1,250,895        997,656
                                                   ------------  -------------
                AVIATION: PARTS AND SERVICES -- 0.1%
     1,000,000  Kaman Corp.
                 Sub. Deb. Cv.
                 6.00%, 03/15/12 ................       941,316        940,000
                                                   ------------  -------------
                CONSUMER PRODUCTS -- 0.0%
     1,000,000  Pillowtex Corp.
                 Sub. Deb. Cv.
                 6.00%, 03/15/12 ................       361,163        360,000
                                                   ------------  -------------
                PUBLISHING-- 0.0%
       200,000  News America Holdings Inc.,
                 Sub. Deb. Cv.,
                 Zero Coupon, 03/31/02 ..........       168,747        330,000
                                                   ------------  -------------

     TOTAL CORPORATE BONDS ......................     2,722,121      2,627,656
                                                   ------------  -------------

                 See accompanying notes to financial statements.

                                       18
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1999
                                                                      MARKET
       SHARES                                         COST            VALUE
       ------                                         ----            ------

     OPTIONS -- 0.0%
        62,463  Advantica Restaurant
                 Group Inc. Warrants,
                 expires 01/07/05+ ..............  $    105,603  $      12,688
                                                   ------------  -------------
      PRINCIPAL
       AMOUNT
       ------

     U.S. GOVERNMENT OBLIGATIONS -- 2.2%
   $34,000,000  U.S. Treasury Bills,
                 5.17% to 5.29%++,
                 due 01/20/00 to 03/30/00 .......    33,656,650     33,663,693
                                                   ------------  -------------

     REPURCHASE AGREEMENTS -- 0.3%
     5,016,000  State Street Bank & Trust Co.,
                 3.25%, dated 12/31/99,
                 due 01/03/00, proceeds at
                 maturity $5,017,359 (g) ........     5,016,000      5,016,000
                                                   ------------  -------------

     TOTAL
       INVESTMENTS -- 100.0% (b) ................  $797,181,928  1,503,780,359
                                                   ============

     OTHER ASSETS, LIABILITIES AND
       LIQUIDATION VALUE OF CUMULATIVE
       PREFERRED STOCK -- (9.0%) ..............................   (134,799,264)
                                                                 -------------

     NET ASSETS -- COMMON STOCK
       (107,376,617 common shares outstanding)-- 91.0% ........  1,368,981,095
                                                                 -------------

     NET ASSETS -- PREFERRED STOCK
       (5,386,400 preferred shares outstanding)-- 9.0% ........    134,660,000
                                                                 -------------

     TOTAL NET ASSETS -- 100.0% ............................... $1,503,641,095
                                                                 =============

     NET ASSET VALUE PER COMMON SHARE
       ($1,368,981,095 / 107,376,617 shares outstanding) ......        $12.75
                                                                       ======

     FUTURES CONTRACTS -- SHORT POSITION

      Number of                                                    Unrealized
      Contracts                                                   Depreciation
      ---------                                                   ------------
         380     S&P 500 Index Futures
                  03/16/00 ....................................   $(4,211,350)
                                                                  -----------



                                             SETTLEMENT      UNREALIZED
                                                DATE        DEPRECIATION
                                             ----------     ------------
     SCHEDULE OF FORWARD FOREIGN EXCHANGE CONTRACTS
                    FORWARD FOREIGN EXCHANGE CONTRACTS TO DELIVER
     14,657,129 (h) Hong Kong Dollars
                    in exchange for
                    USD $1,860,750 .........  08/24/00       $(19,673)
                                                             ========

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

(a)   Security  fair  valued  under  procedures  established  by  the  Board  of
      Directors.
(b)   For Federal tax purposes:
             Aggregate cost .....................  $797,814,930
                                                   ============
             Gross unrealized appreciation ......  $734,935,684
             Gross unrealized depreciation ......   (28,970,255)
                                                   ------------
             Net unrealized appreciation ........  $705,965,429
                                                   ============
(c)   Security exempt from registration under Rule 144A of the Securities Act of
      1933, as amended.  These  securities may be resold in transactions  exempt
      from registration,  normally to qualified institutional buyers. The market
      value of these  securities at December 31, 1999 was $967,210  representing
      0.1% of total net assets.
(d)   Security was pledged as collateral for futures contracts.  (e) At December
      31, 1999, 100,000 shares were pledged as collateral for futures contracts.
(f)   At December  31,  1999,  188,000  shares were  pledged as  collateral  for
      futures contracts.
(g)   Collateralized by U.S. Treasury Bond, 12.75%,  due 11/15/10,  market value
      $5,120,500.
(h)   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 Dollar
ORD - Ordinary Share
GDR - Global Depositary Receipt

                                             % of
                                            Market       Market
                                            Value        Value
                                            ------       ------

     GEOGRAPHIC DIVERSIFICATION
       United States .....................   78.2%   $1,176,448,280
       Europe ............................   12.5       187,440,910
       Canada ............................    3.8        57,803,463
       Asia/Pacific Rim ..................    2.9        43,133,471
       Latin America .....................    2.5        37,973,540
       Africa ............................    0.1           980,695
                                            -----    --------------
       Total Investments .................  100.0%   $1,503,780,359
                                            =====    ==============

                 See accompanying notes to financial statements.

                                       19
<PAGE>
                          THE GABELLI EQUITY TRUST INC.

                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 1999
ASSETS:
    Investments, at value (Cost $797,181,928) ....  $1,503,780,359
    Cash and foreign currency, at value
      (Cost $29,714) .............................          25,394
    Dividends and interest receivable ............       1,421,156
    Receivable for investments sold ..............      12,923,469
                                                    --------------
     TOTAL ASSETS ................................   1,518,150,378
                                                    --------------
LIABILITIES:
    Payable for investments purchased ............       6,157,473
    Dividend payable .............................       5,027,520
    Payable for investment advisory fees .........       2,460,883
    Variation margin .............................         323,000
    Unrealized depreciation on forward foreign
      exchange contracts .........................          19,673
    Payable to custodian .........................         156,000
    Accrued expenses and other payables ..........         364,734
                                                    --------------
     TOTAL LIABILITIES ...........................      14,509,283
                                                    --------------
     NET ASSETS ..................................  $1,503,641,095
                                                    ==============
NET ASSETS CONSIST OF:
    Cumulative Preferred Stock (7.25% $25
      liquidation value, $0.001 par value,
      8,000,000 shares authorized with
      5,386,400 shares issued and outstanding) ...  $  134,660,000
    Capital stock, at par value ..................         107,377
    Additional paid-in capital ...................     662,950,028
    Accumulated net realized gain on
      investments, futures contracts and foreign
      currency transactions ......................       3,578,348
    Net unrealized appreciation on investments,
      futures contracts and foreign currency
      transactions ...............................     702,345,342
                                                    --------------
     TOTAL NET ASSETS ............................  $1,503,641,095
                                                    ==============
     NET ASSET VALUE PER COMMON SHARE
       ($1,368,981,095 / 107,376,617 shares issued
       and outstanding; 200,000,000 shares
       authorized of $0.001 par value) ...........          $12.75
                                                            ======

                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1999
INVESTMENT INCOME:
    Dividends (net of foreign withholding
      taxes of $229,250) .........................    $ 16,428,795
    Interest .....................................       3,958,460
                                                      ------------
    TOTAL INVESTMENT INCOME ......................      20,387,255
                                                      ------------
EXPENSES:
    Investment advisory fees .....................      14,000,719
    Custodian fees ...............................         468,425
    Shareholder communications ...................         381,146
    Legal and audit fees .........................         380,699
    Shareholder services fees ....................         313,978
    Directors' fees ..............................         164,048
    Payroll ......................................         149,681
    Miscellaneous expenses .......................         191,321
                                                      ------------
    TOTAL EXPENSES ...............................      16,050,017
                                                      ------------
    NET INVESTMENT INCOME ........................       4,337,238
                                                      ------------
NET REALIZED AND UNREALIZED GAIN/(LOSS) ON
  INVESTMENTS, FUTURES CONTRACTS AND FOREIGN
  CURRENCY TRANSACTIONS:
    Net realized gain on investments .............     154,480,190
    Net realized loss on foreign currency transactions    (818,318)
    Net realized loss on futures contracts .......     (19,749,211)
                                                      ------------
    Net realized gain on investments, futures
      contracts and foreign currency transactions      133,912,661
                                                      ------------
    Net change in net unrealized appreciation on
      investments, futures contracts and foreign
      currency transactions ......................     212,400,838
                                                      ------------
    NET REALIZED AND UNREALIZED GAIN ON
      INVESTMENTS, FUTURES CONTRACTS AND
      FOREIGN CURRENCY TRANSACTIONS ..............     346,313,499
                                                      ------------
    Net Increase in Net Assets Resulting
      from Operations ............................    $350,650,737
                                                      ============

                       STATEMENT OF CHANGES IN NET ASSETS
<TABLE>
<CAPTION>
                                                                                    YEAR ENDED            YEAR ENDED
                                                                                 DECEMBER 31, 1999     DECEMBER 31, 1998
                                                                                ------------------     -----------------
<S>                                                                              <C>                   <C>
OPERATIONS:
    Net investment income ....................................................   $    4,337,238        $    7,455,206
    Net realized gain on investments, futures contracts
      and foreign currency transactions ......................................      133,912,661           128,440,199
    Net change in unrealized appreciation on investments,
      futures contracts and foreign currency transactions ....................      212,400,838           (13,195,552)
                                                                                 --------------        --------------
      NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ...................      350,650,737           122,699,853
                                                                                 --------------        --------------
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
    Net investment income ....................................................       (3,195,371) (a)       (6,729,645)
    Net realized gain on investments, futures contracts
      and foreign currency transactions ......................................     (128,585,766) (a)      (115,514,223)
    Paid-in-capital ..........................................................      (72,433,677) (a)               --
                                                                                 --------------        --------------
      TOTAL DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS .......................     (204,214,814)         (122,243,868)
                                                                                 --------------        --------------
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:
    Net investment income ....................................................         (235,810)             (302,666)
    Net realized gain on investments, futures contracts
      and foreign currency transactions ......................................       (9,545,528)           (5,189,134)
                                                                                 --------------        --------------
      TOTAL DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS ....................       (9,781,338)           (5,491,800)
                                                                                 --------------        --------------
Net increase in net assets from Equity Trust share transactions ..............       15,103,360            16,367,192
Net decrease from repurchase of preferred stock ..............................         (306,572)                   --
Net proceeds from issuance of preferred stock ................................               --           130,288,751
                                                                                 --------------        --------------
      NET INCREASE IN NET ASSETS .............................................      151,451,373           141,620,128
NET ASSETS:
    Beginning of period ......................................................    1,352,189,722         1,210,569,594
                                                                                 --------------        --------------
    End of period (Including undistributed net investment income
      of $0 and $55,868, respectively) .......................................   $1,503,641,095        $1,352,189,722
                                                                                 ==============        ==============
</TABLE>
(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.

                                       20
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                          NOTES TO FINANCIAL STATEMENTS

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 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).  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  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
greater  maturity  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
Board,  with member banks of the Federal Reserve System or with other brokers or
dealers that meet credit  guidelines  established  by the  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  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.

      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.
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-

                                       21

<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

market  daily.  The change in market value is recorded by the Equity Trust as an
unrealized gain or loss. 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 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. The books and records of the Equity Trust are maintained
in United States  (U.S.)  dollars.  Foreign  currencies,  investments  and other
assets and liabilities  are translated  into U.S.  dollars at the exchange rates
prevailing  at the end of the  period,  and  purchases  and sales of  investment
securities,  income and expenses are translated on the respective  dates of such
transactions.  Unrealized gains and losses, which result from changes in foreign
exchange  rates as well as changes  in market  prices of  securities,  have been
included in unrealized  appreciation/depreciation  on investments.  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 securities transactions.

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

      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,  7.25% Tax  Advantaged  Cumulative  Preferred
Stock  ("Cumulative  Preferred  Stock")  are  accrued  on a daily  basis and are
determined as described in Note 5.

      For the year  ended  December  31,  1999,  reclassifications  were made to
decrease  undistributed  net  investment  income and  increase  accumulated  net
realized  gain  on   investments,   futures   contracts  and  foreign   currency
transactions for $1,278,524.

      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 manages the Equity Trust's  portfolio,  makes investment
decisions for the Equity Trust, places orders to purchase and sell securities on
behalf of the Equity Trust 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 year ended December 31, 1999, the Equity Trust's total return on
the net asset value

                                       22

<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

of the  common  shares  exceeded  the  stated  dividend  rate of the  Cumulative
Preferred  Stock.  The management fee earned on the assets  attributable  to the
Cumulative Preferred Stock was $1,349,472 for the year ended December 31, 1999.

      During the year ended December 31, 1999, Gabelli & Company, Inc. ("Gabelli
& Company") and its affiliates  received $554,925 in brokerage  commissions as a
result of executing agency transactions in portfolio securities on behalf of the
Equity Trust.

      Having received the Board of Directors and shareholders  approval, on July
9, 1999 the Equity  Trust  contributed  $79,487,260  in cash and  securities  in
exchange  for  shares  of  a  newly  formed,  wholly  owned  investment  company
subsidiary,  The Gabelli Utility Trust ("Utility  Trust"),  and on the same date
distributed  such shares to holders of record on July 1, 1999 at the rate of one
share of the  Utility  Trust for  every ten  shares  of the  Equity  Trust.  The
distribution  was  equivalent to $0.75 per share of the Equity  Trust,  of which
$0.01029,  $0.07453,  $0.34218 and $0.32300 was derived from  undistributed  net
investment  income,  short  term  capital  gains,  long term  capital  gains and
paid-in-capital, respectively.

4.  PORTFOLIO  SECURITIES.   Cost  of  purchases  and  proceeds  from  sales  of
securities,  other  than  short-term  securities,  aggregated  $505,940,490  and
$603,207,740, respectively, for the year ended December 31, 1999.

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).

      Capital stock transactions were as follows:
<TABLE>
<CAPTION>

                                                YEAR ENDED                YEAR ENDED
                                                12/31/1999                12/31/1998
                                        -----------------------     ------------------------
                                          Shares       Amount         Shares        Amount
                                          ------       ------         ------        ------
<S>                                     <C>         <C>             <C>          <C>
Shares issued upon reinvestment
  of dividends and distributions ....   1,260,270   $15,103,360     1,439,964    $16,367,192
                                        ---------   -----------     ---------    -----------
Net increase ........................   1,260,270   $15,103,360     1,439,964    $16,367,192
                                        =========   ===========     =========    ===========
</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 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 December 31, 1999,
5,386,400 shares of the Cumulative Preferred Stock were outstanding at the fixed
dividend  rate of 7.25  percent  per share and  accrued  dividends  amounted  to
$135,595.  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.

                                       23
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                              FINANCIAL HIGHLIGHTS

PER SHARE AMOUNTS FOR AN EQUITY TRUST COMMON
SHARE OUTSTANDING THROUGHOUT EACH PERIOD.
<TABLE>
<CAPTION>

                                                                                YEAR ENDED DECEMBER 31,
                                                       -----------------------------------------------------------------------
                                                       1999(A)         1998(A)          1997(A)         1996(A)        1995(A)
                                                       -------         -------          -------         -------        -------
<S>                                                    <C>             <C>              <C>              <C>           <C>
 OPERATING PERFORMANCE:
   Net asset value, beginning of period ............   $ 11.47         $ 11.56          $  9.77          $ 9.95        $ 9.46
                                                       -------         -------          -------          ------        ------
   Net investment income ...........................      0.04            0.07             0.08            0.11          0.13
   Net realized and unrealized gain
     on investments ................................      3.25            1.09             2.75            0.71          1.74
                                                       -------         -------          -------          ------        ------
   Total from investment operations ................      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 ...........................     (0.03)(c)       (0.06)           (0.08)          (0.11)        (0.13)(b)
   In excess of net investment income ..............        --              --            (0.00)(d)          --            --
   Net realized gains ..............................     (1.21)(c)       (1.10)           (0.92)          (0.78)        (0.47)(b)
   In excess of net realized gains .................        --              --            (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)           --              --            --
   Net realized gains ..............................     (0.09)          (0.05)              --              --            --
                                                       -------         -------          -------          ------        ------
   Total distributions .............................    (2.01)           (1.21)           (1.04)          (1.00)        (1.00)
                                                       -------         -------          -------          ------        ------
   NET ASSET VALUE, END OF PERIOD ..................   $ 12.75         $ 11.47          $ 11.56          $ 9.77        $ 9.95
                                                       =======         =======          =======          ======        ======
   Market value, end of period .....................   $12.563         $11.563          $11.688          $9.375        $9.375
                                                       =======         =======          =======          ======        ======
   Net Asset Value Total Return** ..................     29.49%           9.55%           30.46%           9.00%        20.60%
                                                       =======         =======          =======          ======        ======
   Total Investment Return* ........................     26.57%           9.23%           37.46%          11.00%        11.70%
                                                       =======         =======          =======          ======        ======
 RATIOS TO AVERAGE NET ASSETS AVAILABLE TO COMMON
    STOCK SHAREHOLDERS/SUPPLEMENTAL DATA:
   Net assets, end of period (in 000's) ............$1,503,641      $1,352,190       $1,210,570      $1,015,437    $1,034,091
   Net assets attributable to common shares,
     end of year (in 000's) ........................$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%           0.60%            0.76%           1.07%         1.26%
   Ratio of operating expenses to average
     net assets attributable to common stock .......      1.27%           1.15%            1.14%           1.18%         1.21%
   Ratio of operating expenses to average
     total net assets (f) ..........................      1.15%           1.09%            1.14%           1.18%         1.21%
   Portfolio turnover rate .........................      38.0%           39.8%            39.2%           18.9%         25.1%

 PREFERRED STOCK:
   Liquidation value, end of period (in 000's) .... $  134,660      $  135,000                --             --            --
   Total shares outstanding (in 000's) ............      5,386           5,400                --             --            --
   Asset coverage .................................      1,117%          1,001%               --             --            --
   Liquidation preference per share ............... $    25.00      $    25.00                --             --            --
   Average market value (e) ....................... $    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.

                                       24
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders of
The Gabelli Equity Trust Inc.

In our opinion, the accompanying statement of assets and liabilities,  including
the portfolio of  investments,  and the related  statements of operations and of
changes  in net assets  and the  financial  highlights  present  fairly,  in all
material respects,  the financial position of The Gabelli Equity Trust Inc. (the
"Equity Trust") at December 31, 1999, the results of its operations for the year
then  ended,  the  changes  in its net  assets  for each of the two years in the
period then ended and the financial highlights for each of the five years in the
period then ended, in conformity with accounting  principles  generally accepted
in the United  States.  These  financial  statements  and  financial  highlights
(hereafter referred to as "financial  statements") are the responsibility of the
Equity Trust's management;  our responsibility is to express an opinion on these
financial  statements  based on our  audits.  We  conducted  our audits of these
financial statements in accordance with auditing standards generally accepted in
the United  States,  which  require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits,  which  included  confirmation  of  securities  at December  31, 1999 by
correspondence  with the custodian and brokers,  provide a reasonable  basis for
the opinion expressed above.

PricewaterhouseCoopers LLP
1177 Avenue of the Americas
New York, New York
February 11, 2000

                                       25
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                       INCOME TAX INFORMATION (UNAUDITED)
                                DECEMBER 31, 1999

CASH DIVIDENDS AND DISTRIBUTIONS
<TABLE>
<CAPTION>
                                                 TOTAL AMOUNT        ORDINARY       NON-TAXABLE       LONG-TERM       DIVIDEND
               PAYABLE            RECORD             PAID           INVESTMENT       RETURN OF         CAPITAL      REINVESTMENT
                DATE               DATE          PER SHARE (A)        INCOME        CAPITAL (A)       GAINS (A)         PRICE
              --------           --------        -------------      ----------      -----------      -----------    ------------
<S>           <C>                <C>               <C>               <C>             <C>              <C>            <C>
COMMON SHARES
              03/29/99           03/19/99          $0.27000          $0.03110        $0.10160         $0.13730       $12.215005
              06/28/99           06/18/99           0.27000           0.03050         0.11630          0.12320        11.823343
              07/09/99           07/01/99           0.98125           0.11098         0.42258          0.44769              N/A
              09/27/99           09/17/99           0.27000           0.03050         0.11630          0.12320        11.721468
              12/27/99           12/17/99           0.36000           0.04080         0.15500          0.16420        12.592067
                                                   --------          --------        --------         --------
                                                   $2.15125          $0.24388        $0.91176         $0.99561
PREFERRED SHARES
              03/29/99           03/22/99          $0.4531            $0.0900           --             $0.3631
              06/28/99           06/21/99           0.4531             0.0900           --              0.3631
              09/27/99           09/20/99           0.4531             0.0900           --              0.3631
              12/27/99           12/20/99           0.4531             0.0900           --              0.3631
                                                   --------          --------        --------         --------
                                                   $1.8125            $0.3600           --             $1.4524
</TABLE>

    A Form  1099-DIV  has been  mailed to all  shareholders  of  record  for the
distributions  mentioned above, setting forth specific amounts to be included in
the 1999 tax  returns.  Ordinary  income  distributions  include net  investment
income and realized net short-term  capital gains. 100% of the long-term capital
gains  paid by the  Equity  Trust in 1999 was  classified  as "20%  Rate  Gains"
subject to a maximum tax rate of 20% (or 10%  depending on an  individual's  tax
bracket). Capital gain distributions are reported in box 2a of Form 1099-DIV.

NON-TAXABLE RETURN OF CAPITAL
    The amount received as a non-taxable (return of capital) distribution should
be applied to reduce  the tax cost of  shares.  The Equity  Trust paid to common
shareholders a return of capital distribution of $0.91176 per share in 1999.

CORPORATE DIVIDENDS RECEIVED DEDUCTION AND U.S. GOVERNMENT SECURITIES INCOME
    The Equity  Trust  paid to common and  preferred  shareholders  an  ordinary
income dividend of $0.24388 per share and $0.36010 per share,  respectively,  in
1999. The percentage of such dividends that qualifies for the dividends received
deduction  available to  corporations  is 44.64% for all such  dividends paid in
1999. The percentage of the ordinary  income  dividends paid by the Equity Trust
during 1999 derived  from U.S.  Government  Securities  was 6.34%.  However,  it
should be noted that the  Equity  Trust did not hold more than 50% of its assets
in U.S. Government Securities at the end of each calendar quarter during 1999.

DISTRIBUTION OF SHARES OF THE GABELLI UTILITY TRUST
    On July 9, 1999 the Equity Trust  distributed  shares of the Gabelli Utility
Trust at the rate of one Utility  Trust share for every ten Equity  Trust common
shares owned as of July 1, 1999. A portion of the Equity  Trust's net investment
income,  short-term  and long-term  capital gains were allocated to the spin-off
distribution  as detailed  in the table  above.  The  initial  cost basis of the
Utility  Trust  shares  is  $9.8125  per  share,  the fair  market  value on the
distribution date, determined by averaging the high and low trading price on the
distribution  date.  The holding  period for the Utility  Trust shares begins on
July 12, 1999.
                 HISTORICAL DISTRIBUTION SUMMARY - COMMON STOCK
<TABLE>
<CAPTION>

                               SHORT-         LONG-                  UNDISTRIBUTED  TAXES PAID ON
                                TERM          TERM      NON-TAXABLE    LONG-TERM    UNDISTRIBUTED                 ADJUSTMENT
                INVESTMENT     CAPITAL       CAPITAL     RETURN OF      CAPITAL        CAPITAL         TOTAL          TO
                  INCOME      GAINS (B)       GAINS       CAPITAL        GAINS        GAINS (C)    DISTRIBUTIONS  COST BASIS
                ----------    ---------     --------    -----------  -------------  -------------  -------------  ----------
<S>               <C>          <C>          <C>          <C>            <C>           <C>            <C>          <C>
1999 (d)          $0.03010     $0.21378     $0.99561     $0.91176         --             --          $2.15125     $0.91176 -
1998               0.06420        --         1.10080        --            --             --           1.16500        --
1997               0.07610      0.00210      0.93670      0.02510         --             --           1.04000      0.02500 -
1996               0.10480        --         0.78120      0.11400         --             --           1.00000      0.11400 -
1995 (e)           0.12890        --         0.49310      0.37800         --             --           1.00000      0.37800 -
1994 (f)           0.13536      0.06527      0.30300      1.38262         --             --           1.88625      1.38262 -
1993 (g)           0.13050      0.02030      0.72930      0.22990         --             --           1.11000      0.22990 -
1992 (h)           0.20530      0.04050      0.29660      0.51760         --             --           1.06000      0.51760 -
1991 (i)           0.22590      0.03990      0.14420      0.68000         --             --           1.09000      0.68000 -
1990               0.50470        --         0.22950      0.44580         --             --           1.18000      0.44580 -
1989               0.29100      0.35650      0.66250        --         $0.6288         $0.2138        1.31000      0.41500 +
1988               0.14500      0.20900      0.19600        --          0.2513          0.0854        0.55000      0.16590 +
1987               0.25600      0.49100      0.33500        --            --             --           1.08200        --

                HISTORICAL DISTRIBUTION SUMMARY - PREFERRED STOCK
1999              $0.0437      $0.3164      $1.4524         --            --             --          $1.81250        --
1998               0.0560         --         0.9610         --            --             --           1.01700        --
</TABLE>
- --------------------------

(a) Amounts may not foot due to rounding.
(b) Taxable as ordinary income.
(c) Net Asset  Value is reduced by this amount on the last  business  day of the
    year.
(d) On July 9, 1999, the Company distributed shares of The Gabelli Utility Trust
    valued at $9.8125 per share.
(e) On October 19, 1995, the Company  distributed Rights equivalent to $0.37 per
    share based upon full subscription of all issued shares.
(f) On November 15, 1994, the Company  distributed  shares of The Gabelli Global
    Multimedia Trust Inc. valued at $8.0625 per share.
(g) On July 14, 1993,  the Company  distributed  Rights  equivalent to $0.50 per
    share based upon full subscription of all issued shares.
(h) On September 28, 1992, the Company  distributed  Rights  equivalent to $0.36
    per share based upon full subscription of all issued shares.
(i) On October 21, 1991, the Company  distributed Rights equivalent to $0.42 per
    share based upon full subscription of all issued shares.
- -   Decrease in cost basis.
+   Increase in cost basis.

                                       26
<PAGE>
                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLAN

ENROLLMENT IN THE PLAN

   It is the  policy of The  Gabelli  Equity  Trust  Inc.  ("Equity  Trust")  to
automatically   reinvest   dividends.   As  a   "registered"   shareholder   you
automatically  become a participant  in the Equity  Trust's  Automatic  Dividend
Reinvestment  Plan (the "Plan").  The Plan  authorizes the Equity Trust to issue
shares to participants  upon an income dividend or a capital gains  distribution
regardless  of whether  the shares are trading at a discount or a premium to net
asset value. All  distributions  to shareholders  whose shares are registered in
their  own  names  will be  automatically  reinvested  pursuant  to the  Plan in
additional  shares of the Equity Trust.  Plan  participants may send their stock
certificates to State Street Bank and Trust Company ("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.

- --------------------------------------------------------------------------------
The Annual Meeting of the Equity Trust's  stockholders will be held at 9:00 A.M.
on Monday, May 15, 2000, at the Greenwich Public Library, 101 West Putnam Avenue
in Greenwich, Connecticut.
- --------------------------------------------------------------------------------

                                       27

<PAGE>
                      [This page intentionally left blank]


                                       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 FUNDS, LLC

Dr. Thomas E. Bratter
  PRESIDENT, JOHN DEWEY ACADEMY

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

Anthony J. Colovita
  ATTORNEY-AT-LAW,
  ANTHONY J. COLOVITA, 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,
  iTHE BETHLEHEM CORP.

OFFICERS

Mario J. Gabelli, CFA
  PRESIDENT & CHIEF INVESTMENT OFFICER

Bruce N. Alpert
  VICE PRESIDENT & TREASURER

Marc S. Diagonale
  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:      107,376,617     5,386,400

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 also may, 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.
- --------------------------------------------------------------------------------
<PAGE>
                          THE GABELLI EQUITY TRUST INC.
                    ONE CORPORATE CENTER, RYE, NY 10580-1434

                      PHONE: 1-800-GABELLI (1-800-422-3554)
                  FAX: 1-914-921-5118 INTERNET: WWW.GABELLI.COM
                          E-MAIL: [email protected]
                                                                  GBFCM-AR-12/99





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