GABELLI EQUITY SERIES FUNDS INC
N-30B-2, 2000-08-29
Previous: GABELLI EQUITY SERIES FUNDS INC, N-30B-2, 2000-08-29
Next: EMPIRE FIDELITY INVESTMENTS VARIABLE ANNUITY ACCOUNT A, 497, 2000-08-29



                         THE GABELLI EQUITY INCOME FUND

                              THIRD QUARTER REPORT
                                JUNE 30, 2000(A)

TO OUR SHAREHOLDERS,

      Technology  stocks dominated the market headlines in the second quarter of
2000.  For the first two months of the quarter,  it was largely bad news, as the
tech heavy NASDAQ Composite plummeted. This sent investors scurrying into higher
yielding,  more  reasonably  valued market  sectors.  However,  when tech stocks
pulled out of their  tailspin,  investors lost  enthusiasm  for most  everything
else.  Fueled by  takeovers,  turnarounds,  a rebound  in food  stocks,  and the
generally  good  performance  of our utility  holdings,  the Fund posted a solid
return.

INVESTMENT PERFORMANCE

      For the quarter ended June 30, 2000, The Gabelli Equity Income Fund's (the
"Fund")  net asset  value rose 0.75%,  after  adjusting  for the $0.12 per share
dividend  paid on June 28,  2000.  The  Standard & Poor's  ("S&P") 500 Index and
Lipper Equity Income Fund Average declined 2.66% and 1.08%,  respectively,  over
the same  period.  The S&P 500 Index is an  unmanaged  indicator of stock market
performance, while the Lipper Average reflects the average performance of mutual
funds  classified in this  particular  category.  The Fund was up 0.86% over the
trailing twelve-month period. The S&P 500 Index rose 7.24% and the Lipper Equity
Income Fund Average fell 6.63% over the same twelve-month period.

      For the  five-year  period  ended June 30,  2000,  the Fund's total return
averaged  16.39%  annually,  versus  average  annual total returns of 23.80% and
13.58%  for  the  S&P  500  Index  and  Lipper   Equity   Income  Fund  Average,
respectively. Since inception on January 2, 1992 through June 30, 2000, the Fund
had a cumulative  total return of 216.24%,  which  equates to an average  annual
total return of 14.50%.

COMMENTARY

"WHAT, ME WORRY?"

      The labor market remains tight and the threat of wage-driven  inflation is
quite  real.  Despite  six  Federal  Reserve  interest  rate hikes over the last
eighteen  months,  the  economy  is still  growing at a pace that  troubles  the
monetary authorities. This is also an election year. While the campaign has been
a relatively quiet one, the rhetoric is sure to heat up as we approach November.
Political posturing on economic issues,

[Graphic omitted]
[Pyramid text as follows:]
EPS
PMV
MANAGEMENT
CASH FLOW
RESEARCH
--------------------------------------------------------------------------------
(a) The Fund's fiscal year ends September 30.
<PAGE>

INVESTMENT RESULTS (a)(c)
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------
                                                                   Calendar Quarter
                                                  -----------------------------------------
                                                    1st         2nd         3rd        4th           Year
                                                    ---         ---         ---        ---           ----
  <S>                                             <C>         <C>        <C>          <C>           <C>
  2000:   Net Asset Value ...................     $15.86      $15.86       --          --             --
          Total Return ......................       0.8%        0.8%       --          --             --
-------------------------------------------------------------------------------------------------------------
  1999:   Net Asset Value ...................     $16.39      $18.26     $17.58       $15.80        $15.80
          Total Return ......................      (1.5)%      11.7%      (3.4)%        2.8%          9.3%
-------------------------------------------------------------------------------------------------------------
  1998:   Net Asset Value ...................     $17.70      $17.72     $15.97       $16.70        $16.70
          Total Return ......................      10.1%        0.5%      (9.7)%       12.7%         12.6%
-------------------------------------------------------------------------------------------------------------
  1997:   Net Asset Value ...................     $14.27      $16.03     $17.39       $16.12        $16.12
          Total Return ......................       1.2%       12.7%       8.8%         3.0%         27.9%
-------------------------------------------------------------------------------------------------------------
  1996:   Net Asset Value ...................     $13.47      $13.54     $13.81       $14.16        $14.16
          Total Return ......................       5.5%        1.0%       2.5%         8.0%         17.9%
-------------------------------------------------------------------------------------------------------------
  1995:   Net Asset Value ...................     $11.56      $11.99     $12.65       $12.84        $12.84
          Total Return ......................       8.5%        4.3%       6.1%         6.9%         28.3%
-------------------------------------------------------------------------------------------------------------
  1994:   Net Asset Value ...................     $11.26      $11.08     $11.54       $10.72        $10.72
          Total Return ......................      (2.2)%      (0.8)%      4.9%        (0.7)%         1.1%
-------------------------------------------------------------------------------------------------------------
  1993:   Net Asset Value ...................     $11.35      $11.72     $12.15       $11.57        $11.57
          Total Return ......................       7.4%        3.8%       4.2%         1.5%         17.9%
-------------------------------------------------------------------------------------------------------------
  1992:   Net Asset Value ...................     $10.19      $10.36     $10.40       $10.64        $10.64
          Total Return ......................       2.4%(b)     2.3%       1.1%         3.7%          9.8%(b)
-------------------------------------------------------------------------------------------------------------
</TABLE>



------------------------------------------------------------
           Average Annual Returns - June 30, 2000 (a)
           ------------------------------------------
  1 Year .....................................       0.86%
  5 Year .....................................      16.39%
  Life of Fund (b) ...........................      14.50%

(a) Total returns and average annual returns  reflect changes in share price and
reinvestment  of dividends  and are net of expenses.  The net asset value of the
Fund is reduced on the ex-dividend  (payment) date by the amount of the dividend
paid. Of course,  returns represent past performance and do not guarantee future
results.  Investment  returns  and the  principal  value of an  investment  will
fluctuate.  When shares are  redeemed  they may be worth more or less than their
original  cost.  (b) From  commencement  of investment  operations on January 2,
1992.     (c)    The    Fund's     fiscal     year    ends     September     30.
--------------------------------------------------------------------------------
principally  how to  re-allocate  the  growing  budget  surplus,  may rattle the
financial  markets.  Finally,  while  there  are  large  pockets  of  attractive
fundamental values in the equity markets, the overall market, as measured by the
S&P 500 Index, is still rather richly priced relative to historic norms.

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

                                        2

<PAGE>

              Dividend History
----------------------------------------------------
                              Rate      Reinvestment
  Payment (ex) Date         Per Share     Price
-------------------         ---------   ------------
  June 28, 2000               $0.12        $16.02
  March 29, 2000              $0.06        $15.75
----------------------------------------------------
  December 20, 1999           $2.21        $15.30
  September 27, 1999          $0.06        $17.39
  June 28, 1999               $0.05        $17.98
  March  29, 1999             $0.06        $16.67
----------------------------------------------------
  December 21, 1998           $1.27        $16.36
  September 28, 1998          $0.04        $16.20
  June 26, 1998               $0.06        $17.65
  March  27, 1998             $0.05        $17.70
----------------------------------------------------
  December 29, 1997           $1.78        $15.94
  September 30, 1997          $0.05        $17.39
  June  30, 1997              $0.05        $16.03
  March  31, 1997             $0.06        $14.27
----------------------------------------------------
  December 27, 1996           $0.76        $14.28
  September 30, 1996          $0.07        $13.81
  June 28, 1996               $0.06        $13.54
  March  31, 1996             $0.07        $13.47
----------------------------------------------------
  December 29, 1995           $0.68        $12.84
  September 29,1995           $0.07        $12.65
  June 30, 1995               $0.07        $11.99
  March 31, 1995              $0.07        $11.56
----------------------------------------------------
  December 30, 1994           $0.74        $10.72
  September 30, 1994          $0.08        $11.54
  June 30, 1994               $0.09        $11.08
  March 31, 1994              $0.06        $11.26
----------------------------------------------------
  December 31, 1993           $0.76        $11.57
  September 30, 1993          $0.06        $12.15
  June 30, 1993               $0.06        $11.72
  March 31, 1993              $0.08        $11.35
----------------------------------------------------
  December 31, 1992           $0.15        $10.64
  September 30, 1992          $0.07        $10.40
  June 30, 1992               $0.06        $10.36
  March 31, 1992              $0.05        $10.19
----------------------------------------------------


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

MORE THAN JUST YIELD

      Historically,  dividends are responsible for  approximately  40% of equity
returns - a fact all but  forgotten in the growth stock  dominated  1990s.  Why
waste  capital  on  dividends  when it can be used  to  grow a  business  either
internally or via acquisitions?  Good question. Using a real estate analogy, the
answer used to be that landlords (investors) demanded to be paid rent while they
waited for their apartment  buildings to appreciate.  Today, they are content to
speculate  on higher  prices  for their  properties  down the road.  So,  higher
yielding stocks aren't for everyone.  However, they still play an important role
for investors needing current income and looking for greater portfolio stability
in the increasingly volatile stock market.

      But yield and portfolio stability are not the whole story. A yield bias is
leading  investors to some of the most undervalued  sectors of the market.  To a
degree this is always true, but we think it is  particularly  true today.  There
are many great  companies in  out-of-favor  industry  groups that are trading at
bargain basement  prices.  Yields for beaten-down  cyclical  companies are quite
high. More  importantly,  while  technology  stocks are valued as if nothing can
possibly go wrong, economically sensitive stocks are priced as if nothing can go
right. We believe  technology  companies may struggle to meet rising and perhaps
overly optimistic  earnings  expectations and that cyclical company earnings may
continue to surprise on the upside.  At some point, we think this will translate
into materially higher prices for cyclical stocks.

                                        3

<PAGE>

      In general,  financial  services  stocks (banks,  brokerage  firms,  asset
management  and  credit  card  companies)  struggled  this  quarter,  reflecting
investors'  fear that higher interest rates will restrain  earnings.  We believe
earnings for  well-positioned  companies in the financial  services  sector will
also be better than many  investors  anticipate.  Finally,  after recent  years'
exceptional performance,  telecommunications and media stocks have stalled. Many
of these stocks had become somewhat  extended and deserved a breather.  However,
their long term outlook  remains  bright.  The  Interactive  Age is still in its
infancy.    Going   forward,    quality   distribution   (wired   and   wireless
telecommunications  systems, and cable television and broadcast  networks),  and
information and entertainment content (publishers,  and movie,  television,  and
recorded music companies) will be among the world's most prized assets.  Ongoing
consolidation in the  telecommunications  and media industries should help these
stocks regain momentum in the year ahead.

      Utility  stocks,  the meat and potatoes of most equity income funds,  have
performed well this year, as is evidenced by the Dow Jones  Utilities  Average's
10.71%  first half 2000  gain.  This is also more than just a yield  story.  The
deregulation of the electric and gas utilities  industries is creating two kinds
of  investment  opportunities:  growth  through  investing  in larger  utilities
expanding their franchises via acquisition,  and value through  investing in the
smaller utilities companies that are being targeted.  The hunters should perform
well,  but we are biased  toward the hunted  that we think are likely to receive
premium bids.

WINNERS AND LOSERS

      Our two best  performers this quarter,  Pioneer Group and Bestfoods,  both
received  takeover  bids.  This is no  accident.  We  focus on  industry  groups
undergoing  consolidation  and on undervalued  companies we believe are the most
likely  targets.  We point out that high  yields are often the result of the low
valuations that attract  corporate  acquirers and leveraged  buyout groups.  The
rest of our top performers list come from industry groups ranging from household
products  (Avon  Products,  Clorox),  publishing  (McGraw-Hill),   environmental
services (Waste Management),  aerospace (Northrop),  pharmaceuticals  (Johnson &
Johnson), and entertainment (Viacom).

      In general, our food company holdings,  which we highlighted as appetizing
values in our Semi-Annual Report,  performed well. H.J. Heinz, Coca Cola, Quaker
Oats,  Albertson's and Diageo all produced double-digit  returns.  Regional Bell
Operating Companies U.S. West and SBC Communications also posted solid gains.

      Industrial  cyclicals  including Trinity Industries,  Dana Corp.,  General
Motors,  and  Honeywell  International  were among our poorest  performers  in a
market   that   disdained    economically    sensitive    companies.    European
telecommunications  companies  Deutsche  Telekom,  France  Telecom,  and British
Telecomm  also got hit  hard.  Financial  services  stocks  such as J.P  Morgan,
SunTrust Bank, Chase Manhattan, and First Union Corp. disappointed.

CHEMICAL DEPENDENCE

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

                                        4

<PAGE>

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

LET'S TALK STOCKS

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

BP AMOCO PLC (BPA - $56.5625 - NYSE;  BPA - $9.59 - LONDON  STOCK  EXCHANGE)  is
Britain's  largest company and one of the world's top three oil companies on the
basis of market  capitalization  and proved reserves.  BPA's main businesses are
Exploration  and  Production,  Refining  and  Marketing,  and  Chemicals,  whose
activities  include  petrochemicals  manufacturing  and  marketing.  The company
provides high quality  technological  support for all its businesses through its
research and engineering activities.

DEUTSCHE  BANK AG (DBKG.F - $82.50 - FRANKFURT  STOCK  EXCHANGE)  is the leading
publicly quoted bank in Germany.  The bank is organized into five self-contained
Group Divisions  providing services and products to over seven million customers
retail and private  banking,  corporate and real estate,  Global  Corporates and
Institutions, Asset Management and Global Technology and Services. Deutsche Bank
has a strong market position in Germany, and is expanding throughout Europe - it
is now the biggest foreign bank in Italy and Spain.  Deutsche Bank's presence in
the U.S. has been expanded by the acquisition of Bankers Trust.

EASTERN  ENTERPRISES (EFU - $63.00 - NYSE) owns and operates Boston Gas Company,
Colonial Gas Company,  Essex Gas Company,  Midland  Enterprises,  and ServicEdge
Partners.  Shareholders  of  EnergyNorth  (EI - $59.25 - NYSE)  have  approved a
proposed  merger  agreement  with Eastern.  Eastern will then serve over 800,000
residential,  commercial and industrial  natural gas customers in  Massachusetts
and New Hampshire.  Midland Enterprises,  headquartered in Cincinnati,  Ohio, is
the leading carrier of coal and a major carrier of other dry bulk cargoes on the
nation's  inland  waterways,  with a fleet  of  2,300  barges  and 87  towboats.
ServicEdge  is  the  largest  unregulated   provider  of  residential   heating,
ventilation and air conditioning ("HVAC") equipment  installation and service to
customers in Massachusetts.  In November,  Eastern announced it had entered into
an  agreement to be acquired by KeySpan  Corp.  (KSE - $30.75 - NYSE) for $64.00
per share in cash.

EXXON MOBIL CORP. (XOM - $78.50 - NYSE),  headquartered  in Irving,  Texas, is a
worldwide  leader in the petroleum  and  petrochemical  businesses.  Exxon Mobil
Corp.  conducts  business in nearly 200 countries around the world,  engaging in
the  exploration and production of oil and gas,  manufacturing  and marketing of
fuels,  lubes and  chemicals,  electric  power  generation  or coal and minerals
operations.  Exxon Mobil's global  upstream and chemical  companies and its coal
and minerals company are headquartered in Houston, Texas.

                                        5

<PAGE>

GTE CORP. (GTE - $62.25 - NYSE),  following its merger with Bell Atlantic (BEL -
$50.8125  - NYSE),  has been  renamed  Verizon  Communications  (VZ - NYSE).  VZ
becomes  the largest  domestic  provider  of  wireline  communications,  with 95
million access line  equivalents.  Verizon is also the largest domestic wireless
carrier,  with about 25 million  subscribers,  and is one of the world's largest
and most successful  wireless  companies,  with domestic operations in 24 states
and international  investments in Latin America,  Europe and the Pacific Rim. In
early April,  BEL, GTE and Vodafone  AirTouch  (VOD - $41.4375 - NYSE)  finished
combining  their U.S.  wireless  operations  into a joint venture called Verizon
Wireless,  which will reach more than 90% of the U.S.  population.  VZ is also a
global leader in publishing directories and in providing Internet-based shopping
guides,  website creation and hosting,  and other electronic  commerce services.
The company has a mix of mature and start-up communications businesses in Europe
and the Pacific Rim, including a 24.9% stake in Telecom Corp. of New Zealand and
an 18.5% stake in Cable & Wireless Communications.

MARK IV INDUSTRIES INC. (IV - $20.875 - NYSE) is a diversified manufacturer of a
broad range of  proprietary  and other  power and fluid  transfer  products  and
systems that primarily  serve  industrial and  automotive  markets.  The company
classifies  its  operations  into  two  business  segments.  Mark IV  Industrial
includes the design,  manufacture and distribution of power and fluid management
systems and components for industrial original equipment  manufacturers  ("OEM")
and  distribution  markets  worldwide.  Mark IV Automotive  includes the design,
manufacture  and  distribution of power  transmission,  fuel, and fluid handling
systems  and  components,  and filters and  filtration  systems,  for the global
automotive  aftermarket and OEM market. BC Partners,  a leading European private
equity firm, has reached an agreement  providing for the  acquisition of Mark IV
for $23.00 cash per share.

NIAGARA MOHAWK  HOLDINGS INC. (NMK - $13.9375 - NYSE) is the holding  company of
Niagara  Mohawk  Power Corp.,  which is  primarily a regulated  electric and gas
utility,  and Opinac  North  America,  which is mainly  involved in  unregulated
activities in the energy  business.  Opinac and its  subsidiaries  consist of an
energy  marketing  company,  and have investments in energy related and services
businesses, a development stage telecommunications company (Telergy Inc.), and a
research and development  company (EVonyx,  Inc.) that has developed and intends
to commercialize new fuel cell and battery  technology.  Niagara Mohawk provides
electric  service,  and  sells,  distributes,  and  transports  natural  gas  to
approximately  1.6  million  electric  and  540,000  gas  customers  in areas of
central, northern and western New York State.

PHARMACIA  CORP.  (PHA -  51.6875 - NYSE),  the  result  of the  merger  between
Pharmacia & Upjohn and Monsanto Company in April 2000, is a global group engaged
in the  research,  development,  manufacture  and  sale  of  pharmaceutical  and
healthcare products,  including both prescription and non-prescription  products
for humans and animals,  bulk  pharmaceuticals and contract  manufacturing.  The
company's  major  pharmaceutical  brands  include  Celebrex,   Xalatan,  Ambien,
Nicorette and Rogaine.  Through its Monsanto subsidiary,  the company is engaged
in the  research,  development,  manufacture  and sale of  various  agricultural
products,  including:  Roundup  herbicide;  biotechnology  products that produce
crops which are  tolerant to Roundup  herbicide  and protect  crops from certain
viruses and insect pests; seeds, including corn, soybeans and wheat; and Posilac
bovine somatotrophin to increase milk production in dairy cows.

                                        6

<PAGE>

MINIMUM INITIAL INVESTMENT - $1,000

      The Fund's  minimum  initial  investment  for regular  accounts is $1,000.
There are no subsequent  investment minimums. No initial minimum is required for
those  establishing an Automatic  Investment  Plan.  Additionally,  the Fund and
other  Gabelli Funds are available  through the  no-transaction  fee programs at
many major brokerage firms.

WWW.GABELLI.COM

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

IN CONCLUSION

      High yielding  stocks provide current income and portfolio  stability.  At
currently  depressed  levels,  we  also  believe  they  have  excellent  capital
appreciation  potential.  Equity/income investors may be in a win/win situation.
They are receiving  attractive  dividends  from quality  companies in a range of
out-of-favor industries.  If technology stocks stumble and investors seek safety
and better value elsewhere,  high yielding stocks can be excellent performers in
the years ahead.

      The Fund's daily net asset value is available in the  financial  press and
each   evening   after  6:00  PM   (Eastern   Time)  by  calling   1-800-GABELLI
(1-800-422-3554).  The Fund's NASDAQ symbol is GABEX.  Please call us during the
business day for further information.

                                                      Sincerely,

                                                      /S/ SIGNATURE

                                                      MARIO J. GABELLI, CFA
                                                      Portfolio Manager and
                                                      Chief Investment Officer

August 14, 2000

--------------------------------------------------------------
                  TOP TEN HOLDINGS
                    JUNE 30, 2000
                    -------------
Eastern Enterprises            Pharmacia Corp.
BP Amoco plc                   GTE Corp.
Exxon Mobil Corp.              Texaco Inc.
Deutsche Bank AG               Mark IV Industries Inc.
Gallaher Group plc             Niagara Mohawk Holdings Inc.
------------------------------------------------------------

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

                                        7

<PAGE>

THE GABELLI EQUITY INCOME FUND
PORTFOLIO OF INVESTMENTS -- JUNE 30, 2000 (UNAUDITED)
--------------------------------------------------------------------------------
                                                                       MARKET
    SHARES                                                             VALUE
    ------                                                             -------
                COMMON STOCKS -- 87.2%
                AEROSPACE -- 1.9%
    20,000      Boeing Co. .....................................      $  836,250
    10,000      Northrop Grumman Corp. .........................         662,500
     2,000      Raytheon Co., Cl. A ............................          38,875
     2,000      Rockwell International Corp. ...................          63,000
                                                                      ----------
                                                                       1,600,625
                                                                      ----------
                AUTOMOTIVE -- 0.9%
     4,500      Ford Motor Co. .................................         193,500
     9,401      General Motors Corp. ...........................         545,846
                                                                      ----------
                                                                         739,346
                                                                      ----------
                AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.7%
    31,000      Dana Corp. .....................................         656,812
     6,000      Ethyl Corp. ....................................          15,000
    25,000      GenCorp Inc. ...................................         200,000
    65,000      Genuine Parts Co. ..............................       1,300,000
     6,000      Meritor Automotive Inc. ........................          66,000
     8,000      Tenneco Automotive Inc. ........................          42,000
       589      Visteon Corp.+ .................................           7,144
                                                                      ----------
                                                                       2,286,956
                                                                      ----------
                AVIATION: PARTS AND SERVICES -- 1.9%
    25,000      Barnes Group Inc. ..............................         407,812
    17,000      Curtiss-Wright Corp. ...........................         632,187
     9,000      United Technologies Corp. ......................         529,875
                                                                      ----------
                                                                       1,569,874
                                                                      ----------
                BROADCASTING -- 0.2%
    17,000      Granite Broadcasting Corp.+ ....................         125,375
                                                                      ----------
                BUSINESS SERVICES -- 0.3%
     7,000      Donnelley (R.H.) Corp. .........................         135,625
       500      Imation Corp.+ .................................          14,687
     2,000      IMS Health Inc. ................................          36,000
     1,500      Landauer Inc. ..................................          23,344
                                                                      ----------
                                                                         209,656
                                                                      ----------
                COMMUNICATIONS EQUIPMENT -- 1.3%
     1,500      Motorola Inc. ..................................          43,594
    15,000      Nortel Networks Corp. ..........................       1,023,750
                                                                      ----------
                                                                       1,067,344
                                                                      ----------
                COMPUTER HARDWARE -- 0.1%
       500      International Business Machines Corp. ..........          54,781
     2,000      Xerox Corp. ....................................          41,500
                                                                      ----------
                                                                          96,281
                                                                      ----------
                CONSUMER PRODUCTS -- 6.9%
     2,000      Avon Products Inc. .............................          89,000
     4,000      Clorox Co. .....................................         179,250
     9,000      Eastman Kodak Co. ..............................         535,500

                                                                       MARKET
    SHARES                                                             VALUE
    ------                                                             -------
     1,666      Energizer Holdings Inc.+ .......................      $   30,404
    12,000      Fortune Brands Inc. ............................         276,750
    75,000      Gallaher Group plc, ADR ........................       1,607,812
    21,000      Gillette Co. ...................................         733,687
    10,000      Maytag Corp. ...................................         368,750
    26,000      National Presto Industries Inc. ................         799,500
    37,000      Philip Morris Companies Inc. ...................         982,812
     5,000      Ralston Purina Group ...........................          99,687
     3,000      Rothmans Inc. ..................................          36,993
                                                                      ----------
                                                                       5,740,145
                                                                      ----------
                CONSUMER SERVICES -- 0.5%
    30,000      Rollins Inc. ...................................         446,250
                                                                      ----------
                DIVERSIFIED INDUSTRIAL -- 2.2%
     2,000      Cooper Industries Inc. .........................          65,125
    29,000      GATX Corp. .....................................         986,000
     3,000      General Electric Co. ...........................         159,000
     2,500      Honeywell Inc. .................................          84,219
     3,000      Minnesota Mining & Manufacturing Co. ...........         247,500
    18,000      Thomas Industries Inc. .........................         318,375
     1,000      Trinity Industries Inc. ........................          18,500
                                                                      ----------
                                                                       1,878,719
                                                                      ----------
                ELECTRONICS -- 0.6%
    27,500      Thomas & Betts Corp. ...........................         525,937
                                                                      ----------
                ENERGY AND UTILITIES: ELECTRIC -- 5.8%
     6,600      American Electric Power Company Inc. ...........         195,525
    10,000      CMP Group Inc. .................................         293,125
    35,000      Conectiv Inc. ..................................         544,687
   105,000      El Paso Electric Co.+ ..........................       1,174,687
    15,000      Florida Progress Corp. .........................         703,125
     8,000      FPL Group Inc. .................................         396,000
    95,000      Niagara Mohawk Holdings Inc. ...................       1,324,062
     8,000      St. Joseph Light & Power Co. ...................         168,000
     2,000      United Illuminating Co. ........................          87,500
                                                                      ----------
                                                                       4,886,711
                                                                      ----------
                ENERGY AND UTILITIES: INTEGRATED -- 3.8%
    16,000      Burlington Resources Inc. ......................         612,000
    12,000      CH Energy Group Inc. ...........................         407,250
    22,000      Energy East Corp. ..............................         419,375
    20,000      MCN Energy Group Inc. ..........................         427,500
    26,000      NSTAR ..........................................       1,057,875
     5,000      Public Service Enterprise Group Inc. ...........         173,125
     3,000      ScottishPower plc, ADR .........................         100,312
                                                                      ----------
                                                                       3,197,437
                                                                      ----------
                ENERGY AND UTILITIES: NATURAL GAS -- 10.1%
    55,000      AGL Resources Inc. .............................         876,562
    68,000      Eastern Enterprises ............................       4,284,000
    10,000      Fall River Gas Co. .............................         220,000



                                        8

<PAGE>

THE GABELLI EQUITY INCOME FUND
PORTFOLIO OF INVESTMENTS (CONTINUED) -- JUNE 30, 2000 (UNAUDITED)
--------------------------------------------------------------------------------
                                                                       MARKET
    SHARES                                                             VALUE
    ------                                                             -------
               COMMON STOCKS (CONTINUED)
               ENERGY AND UTILITIES: NATURAL GAS (CONTINUED)
    25,000     KeySpan Corp. ....................................     $  768,750
     4,000     Peoples Energy Corp. .............................        129,500
    13,000     Piedmont Natural Gas Co. Inc. ....................        345,312
     4,000     Providence Energy Corp. ..........................        162,000
     3,150     Southern Union Co.+ ..............................         49,809
    75,000     Southwest Gas Corp. ..............................      1,312,500
     4,000     Vastar Resources Inc. ............................        328,500
                                                                      ----------
                                                                       8,476,933
                                                                      ----------
               ENERGY AND UTILITIES: OIL -- 9.0%
    42,000     BP Amoco plc, ADR ................................      2,375,625
    10,000     Chevron Corp. ....................................        848,125
     4,000     Conoco Inc., Cl. A ...............................         88,000
    58,000     ENI SpA ..........................................        334,468
    22,000     Exxon Mobil Corp. ................................      1,727,000
    28,000     Texaco Inc. ......................................      1,491,000
     8,759     Total Petroleum of North America Ltd., ADR .......        672,801
                                                                      ----------
                                                                       7,537,019
                                                                      ----------
               ENERGY AND UTILITIES: SERVICES -- 0.9%
    16,000     Halliburton Co. ..................................        755,000
                                                                      ----------
               ENERGY AND UTILITIES: WATER -- 1.5%
    35,000     United Water Resources Inc. ......................      1,220,625
                                                                      ----------
               ENTERTAINMENT -- 0.2%
     3,000     Viacom Inc., Cl. A+ ..............................        205,125
                                                                      ----------
               ENVIRONMENTAL SERVICES -- 0.9%
    40,000     Waste Management Inc. ............................        760,000
                                                                      ----------
               EQUIPMENT AND SUPPLIES -- 2.2%
     3,000     Caterpillar Inc. .................................        101,625
    24,000     Deere & Co. ......................................        888,000
     1,000     Ingersoll-Rand Co. ...............................         40,250
    15,000     Mark IV Industries Inc. ..........................        313,125
     1,500     Minerals Technologies Inc. .......................         69,000
    18,000     Smith (A.O.) Corp. ...............................        376,875
     1,000     Union Carbide Corp. ..............................         49,500
                                                                      ----------
                                                                       1,838,375
                                                                      ----------
               FINANCIAL SERVICES -- 12.3%
     5,000     Aegon NV, ADR ....................................        178,125
     3,000     American Express Co. .............................        156,375
    11,000     Argonaut Group Inc. ..............................        188,375
     3,000     Banco Popular Espanol SA .........................         92,802
    18,000     Banco Santander Central Hispano SA, ADR ..........        186,750
     2,000     Banco Santiago ...................................         35,750
     9,052     Bank of America Corp. ............................        389,236
    25,000     Bank One Corp. ...................................        664,062
     3,000     Banque Nationale de Paris ........................        288,716

                                                                       MARKET
    SHARES                                                             VALUE
    ------                                                             -------
    10,000     Block (H&R) Inc. .................................     $  323,750
     6,000     Chase Manhattan Corp. ............................        276,375
    31,000     Commerzbank AG, ADR ..............................      1,092,750
    20,000     Deutsche Bank AG, ADR ............................      1,650,000
     3,000     Dresdner Bank AG, ADR ............................        123,449
     4,000     Dun & Bradstreet Corp. ...........................        114,500
     3,000     Fannie Mae .......................................        156,563
     2,000     Fidelity National Corp. ..........................         12,250
    38,000     First Union Corp. ................................        942,875
    20,000     Mellon Financial Corp. ...........................        728,750
     1,000     Merrill Lynch & Co. Inc. .........................        115,000
     2,000     MONY Group Inc. ..................................         67,625
     6,000     Morgan (J.P.) & Co. Inc. .........................        660,750
     3,000     Municipal Mortgage & Equity LLC ..................         60,375
     6,000     Northern Trust Corp. .............................        390,375
     3,000     Pioneer Group Inc.+ ..............................        127,125
     5,141     Schwab (Charles) Corp. ...........................        172,849
     8,000     St. Paul Companies Inc. ..........................        273,000
    17,000     Sterling Bancorp .................................        267,750
    12,000     SunTrust Banks Inc. ..............................        548,250
     1,500     Waddell & Reed Financial Inc., Cl. A .............         49,219
                                                                      ----------
                                                                      10,333,771
                                                                      ----------
               FOOD AND BEVERAGE -- 3.9%
    15,000     Bestfoods Inc. ...................................      1,038,750
    20,000     Coca-Cola Amatil Ltd., ADR .......................         77,747
    12,000     Coca-Cola Beverages plc+ .........................         18,793
     3,000     Coca-Cola Co. ....................................        172,313
     3,000     Corn Products International Inc. .................         79,500
    25,000     Diageo plc, ADR ..................................        889,063
    10,000     Heinz (H.J.) Co. .................................        437,500
     1,000     Hershey Foods Corp. ..............................         48,500
    15,000     Kellogg Co. ......................................        446,250
     1,000     Quaker Oats Co. ..................................         75,125
                                                                      ----------
                                                                       3,283,541
                                                                      ----------
               HEALTH CARE -- 3.2%
     8,000     Aventis SA, ADR ..................................        580,500
     3,000     Bristol-Myers Squibb Co. .........................        174,750
     1,000     Glaxo Wellcome plc, ADR ..........................         57,813
     2,000     Johnson & Johnson ................................        203,750
    30,000     Pharmacia Corp. ..................................      1,550,625
     2,000     SmithKline Beecham plc, ADR ......................        130,375
                                                                      ----------
                                                                       2,697,813
                                                                      ----------
               METALS AND MINING -- 0.2%
    15,000     Freeport-McMoRan Copper
                 & Gold Inc., Cl. B+ ............................        138,750
                                                                      ----------
               PAPER AND FOREST PRODUCTS -- 0.3%
    34,000     Pactiv Corp.+ ....................................        267,750
                                                                      ----------



                                        9

<PAGE>

THE GABELLI EQUITY INCOME FUND
PORTFOLIO OF INVESTMENTS (CONTINUED) -- JUNE 30, 2000 (UNAUDITED)
--------------------------------------------------------------------------------
                                                                       MARKET
    SHARES                                                             VALUE
    ------                                                             -------


                COMMON STOCKS (CONTINUED)
                PUBLISHING -- 2.0%
      4,000     Dow Jones & Co. Inc. ...........................     $   293,000
      3,000     Harcourt General Inc. ..........................         163,125
      5,000     McGraw-Hill Companies Inc. .....................         270,000
     25,000     Reader's Digest Association Inc., Cl. B ........         914,063
                                                                     -----------
                                                                       1,640,188
                                                                     -----------
                REAL ESTATE -- 0.0%
      2,500     Griffin Land & Nurseries Inc.+ .................          30,781
                                                                     -----------
                RETAIL -- 0.9%
     20,000     Albertson's Inc. ...............................         665,000
      2,000     Sears, Roebuck & Co. ...........................          65,250
                                                                     -----------
                                                                         730,250
                                                                     -----------
                SATELLITE -- 0.2%
      5,000     COMSAT Corp. ...................................         123,438
        300     General Motors Corp., Cl. H+ ...................          26,325
                                                                     -----------
                                                                         149,763
                                                                     -----------
                SPECIALTY CHEMICALS -- 1.5%
      1,200     Celenese AG ....................................          23,400
      5,000     Dexter Corp. ...................................         240,000
      2,000     du Pont de Nemours (E.I.) & Co. ................          87,500
      7,500     Ferro Corp. ....................................         157,500
      8,000     Grace (W.R.) & Co.+ ............................          97,000
     17,000     Great Lakes Chemical Corp. .....................         535,500
      1,500     IMC Global Inc. ................................          19,500
     20,000     Omnova Solutions Inc. ..........................         125,000
                                                                     -----------
                                                                       1,285,400
                                                                     -----------
                TELECOMMUNICATIONS -- 8.8%
      1,500     ALLTEL Corp. ...................................          92,906
      5,750     AT&T Corp. .....................................         181,844
     11,000     BCE Inc. .......................................         261,938
      7,108     Bell Atlantic Corp. ............................         361,175
      1,500     British Telecommunications plc, ADR ............         198,375
     19,000     Cable & Wireless plc, ADR ......................         951,188
     10,000     Cable & Wireless HKT Ltd., ADR .................         215,000
     44,000     Citizens Communications Co. ....................         759,000
      7,000     Deutsche Telekom AG, ADR+ ......................         397,250
      1,000     France Telecom SA, ADR .........................         142,500
     24,000     GTE Corp. ......................................       1,494,000
     28,000     SBC Communications Inc. ........................       1,211,000
      1,000     Telecom Italia SpA, ADR ........................         137,563
      7,000     Telefonica SA, ADR .............................         448,438
     13,500     TELUS Corp. ....................................         360,304
      4,500     TELUS Corp., Non-Voting ........................         119,949
      1,000     US West Inc. ...................................          85,750
                                                                     -----------
                                                                       7,418,180
                                                                     -----------
                TOTAL COMMON STOCKS ............................      73,139,920
                                                                     -----------


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

                PREFERRED STOCKS -- 3.5%
                AVIATION: PARTS AND SERVICES -- 0.2%
      2,000     Coltec Capital Trust,
                  5.25% Cv. Pfd. ...............................     $    82,625
      3,000     Coltec Capital Trust,
                  5.25% Cv. Pfd. (b) ...........................         123,938
                                                                     -----------
                DIVERSIFIED INDUSTRIAL -- 0.0%
      2,000     WHX Corp.,
                  $3.75 Cv. Pfd., Ser. B .......................          34,500
                                                                     -----------
                ENTERTAINMENT -- 0.0%
      1,000     Metromedia International Group Inc.,
                  7.25% Cv. Pfd. ...............................          28,000
                                                                     -----------
                EQUIPMENT AND SUPPLIES -- 0.6%
      6,000     Sequa Corp.,
                  $5.00 Cv. Pfd. ...............................         475,500
                                                                     -----------
                METALS AND MINING -- 0.1%
      5,000     Freeport-McMoRan Copper & Gold Inc.,
                  7.00% Cv. Pfd. ...............................          66,563
                                                                     -----------
                PAPER AND FOREST PRODUCTS -- 1.2%
     20,000     Sealed Air Corp.,
                  $2.00 Cv. Pfd., Ser. A .......................       1,012,500
                                                                     -----------
                TELECOMMUNICATIONS -- 1.4%
     17,000     Citizens Communications Co.,
                  5.00% Cv. Pfd. ...............................       1,145,375
                                                                     -----------
                TOTAL PREFERRED STOCKS .........................       2,969,001
                                                                     -----------

  PRINCIPAL
   AMOUNT
 ---------

                CORPORATE BONDS -- 5.0%
                AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.6%
$ 1,000,000     Standard Motor Products Inc.,
                  Sub. Deb. Cv.
                  6.75%, 07/15/09 ..............................         517,500
                                                                     -----------
                BUSINESS SERVICES -- 0.1%
    100,000     BBN Corp.,
                  Sub. Deb. Cv.
                  6.00%, 04/01/12 (a) ..........................          96,750

                                                                     -----------
                CONSUMER PRODUCTS -- 1.3%
  3,600,000     Pillowtex Corp.,
                  Sub. Deb. Cv.
                  6.00%, 03/15/12 ..............................       1,116,000
                                                                     -----------
                ENTERTAINMENT -- 0.2%
    150,000     USA Networks Inc.,
                  Sub. Deb. Cv.
                  7.00%, 07/01/03 ..............................         146,063
                                                                     -----------



                                       10

<PAGE>

THE GABELLI EQUITY INCOME FUND
PORTFOLIO OF INVESTMENTS (CONTINUED) -- JUNE 30, 2000 (UNAUDITED)
--------------------------------------------------------------------------------

   PRINCIPAL                                                           MARKET
    AMOUNT                                                             VALUE
   ---------                                                           ------

              CORPORATE BONDS -- 5.0%
              EQUIPMENT AND SUPPLIES -- 2.1%
$   334,000   Kollmorgen Corp.,
               Sub. Deb. Cv.
               8.75%, 05/01/09 ................................      $   332,748
  1,500,000   Mark IV Industries Inc.,
               Sub. Deb. Cv.
               4.75%, 11/01/04 ................................        1,393,125

                                                                     -----------
                                                                       1,725,873
                                                                     -----------
              HOTELS AND GAMING -- 0.4%
    400,000   Hilton Hotels Corp.,
               Sub. Deb. Cv.
               5.00%, 05/15/06 ................................          316,000
                                                                     -----------
              PUBLISHING -- 0.3%
    100,000   News America Holdings Inc.,
               Sub. Deb. Cv.
               Zero Coupon, 03/31/02 ..........................          232,000
                                                                     -----------
              TOTAL CORPORATE BONDS ...........................        4,150,186
                                                                     -----------

              U.S. GOVERNMENT OBLIGATIONS -- 4.2%
  3,562,000   U.S. Treasury Bills,
               5.60% to 6.02%++,
               due 07/06/00 to 09/28/00 .......................        3,535,999
                                                                     -----------

                                                                       MARKET
                                                                       VALUE
                                                                       ------

               TOTAL
                INVESTMENTS -- 99.9%
                (Cost $69,775,082)                                   $83,795,106

              OTHER ASSETS AND
                LIABILITIES (NET) -- 0.1%                                 64,217
                                                                     -----------
              NET ASSETS -- 100.0%
                (5,287,322 shares outstanding)                       $83,859,323
                                                                     ===========

------------------------
  PRINCIPAL                                  SETTLEMENT          NET UNREALIZED
   AMOUNT                                       DATE              DEPRECIATION
   ------                                    ----------          --------------

              FORWARD FOREIGN EXCHANGE CONTRACTS
 2,808,830(c) Deliver Hong Kong Dollars
               in exchange for
               USD 360,534 ................... 08/24/00             $(3,948)
                                                                    ========


------------------------
(a)   Security  fair  valued  under  procedures  established  by  the  Board  of
      Directors.
(b)   Security exempt from registration under Rule 144A of the Securities Act of
      1933, as amended.  These  securities may be resold in transactions  exempt
      from registration, normally to qualified institutional buyers. At June 30,
      2000,  the market  value of Rule 144A  securities  amounted to $123,938 or
      0.1% of total net assets.
(c)   Principal  amount  denoted in Hong Kong  Dollars.
+ Non-income  producing
      security.
++    Represents annualized yield at date of purchase.
ADR - American Depositary Receipt.
USD - U.S. Dollars.

                                       11

<PAGE>

                        Gabelli Equity Series Funds, Inc.
                         THE GABELLI EQUITY INCOME FUND
                              One Corporate Center
                            Rye, New York 10580-1434
                                  1-800-GABELLI
                                [1-800-422-3554]
                               FAX: 1-914-921-5118
                             HTTP://WWW.GABELLI.COM
                            E-MAIL: [email protected]
                (Net Asset Value may be obtained daily by calling
                         1-800-GABELLI after 6:00 P.M.)


                   BOARD OF DIRECTORS
Mario J. Gabelli, CFA           Robert J. Morrissey
CHAIRMAN AND CHIEF              ATTORNEY-AT-LAW
INVESTMENT OFFICER              MORRISSEY, HAWKINS & LYNCH
GABELLI ASSET MANAGEMENT INC.

Felix J. Christiana             Karl Otto Pohl
FORMER SENIOR VICE PRESIDENT    FORMER PRESIDENT
DOLLAR DRY DOCK SAVINGS BANK    DEUTSCHE BUNDESBANK

Anthony J. Colavita             Anthony R. Pustorino
ATTORNEY-AT-LAW                 CERTIFIED PUBLIC ACCOUNTANT
ANTHONY J. COLAVITA, P.C.       PROFESSOR, PACE UNIVERSITY

Vincent D. Enright              Anthonie C. van Ekris
FORMER SENIOR VICE PRESIDENT    MANAGING DIRECTOR
AND CHIEF FINANCIAL OFFICER     BALMAC INTERNATIONAL, INC.
KEYSPAN ENERGY CORP.

John D. Gabelli
SENIOR VICE PRESIDENT
GABELLI & COMPANY, INC.

                     OFFICERS
Mario J. Gabelli, CFA           Bruce N. Alpert
PRESIDENT AND CHIEF             VICE PRESIDENT AND TREASURER
INVESTMENT OFFICER

James E. McKee
SECRETARY

                   DISTRIBUTOR

             Gabelli & Company, Inc.

  CUSTODIAN, TRANSFER AGENT AND DIVIDEND AGENT

       State Street Bank and Trust Company

                  LEGAL COUNSEL

    Skadden, Arps, Slate, Meagher & Flom LLP

--------------------------------------------------------------------------------
This report is submitted for the general  information of the shareholders of The
Gabelli Equity Income Fund. It is not authorized for distribution to prospective
investors unless preceded or accompanied by an effective prospectus.
--------------------------------------------------------------------------------
GAB444Q200SR


                                              [Photo of Mario J.Gabelli omitted]


                                     THE
                                     GABELLI
                                     EQUITY
                                     INCOME
                                     FUND

                                                            THIRD QUARTER REPORT
                                                                   JUNE 30, 2000


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