[GRAPHIC OMITTED]
                                PICTURE OF FLAGS

                                [LOGO OMITTED]
                                THE GABELLI
                                EQUITY TRUST INC.

FIRST QUARTER REPORT
MARCH 31, 2003

                                [LOGO OMITTED]
                                THE GABELLI
                                EQUITY TRUST INC.

      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.

[GRAPHIC OMITTED]

PICTURE OF FLAGS

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   WASHINGTON   WEST VIRGINIA
WISCONSIN   WYOMING

INVESTMENT OBJECTIVE:

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

                    THIS REPORT IS PRINTED ON RECYCLED PAPER.

                                                               [GRAPHIC OMITTED]
                                                        PICTURE OF MARIO GABELLI

                                                                  [LOGO OMITTED]
                                                                     THE GABELLI
                                                               EQUITY TRUST INC.

TO OUR SHAREHOLDERS,

      After  rallying  briefly  in  early  January,   stocks  retreated  through
mid-March as investors  pondered the political and economic  consequences of the
impending war with Iraq.  When  President  Bush gave Saddam  Hussein 48 hours to
"get out of Dodge" and then launched  Operation Shock and Awe, the market posted
one of its most impressive one week gains in history,  briefly putting the major
stock  indices  in  positive  territory  for the year.  However,  as the pace of
military progress slowed, stocks pulled back again,  finishing the first quarter
of 2003 with a loss.  With  technology  stocks  leading the way,  growth  stocks
materially  outperformed  value stocks for the second consecutive  quarter.  The
Gabelli  Equity  Trust (the  "Trust")  closed the quarter  with a 6.66%  decline
versus a 3.15% loss for the Standard & Poor's ("S&P") 500 Index.

COMMON STOCK 10% DISTRIBUTION POLICY

      The Trust  continues to maintain its 10%  Distribution  Policy whereby the
Trust pays out to common stock  shareholders  10% of its average net assets each
year. The Trust distributed $0.27 per share on March 25, 2003. Additionally, the
Board of Directors declared a $0.14 per share cash distribution  payable on June
24, 2003 to common stock shareholders of record on June 16, 2003.

      Given  the  Trust's  current  net  asset  value,  the  Board of  Directors
reconsidered  the appropriate  level of quarterly  payments  pursuant to the 10%
Distribution  Policy.  Accordingly,  subsequent interim quarterly  distributions
will be set at the $0.14 per share  level in an  effort to  provide  our  common
stock shareholders consistent  distributions throughout the year pursuant to our
10% Distribution Policy. Each quarter, the Board of Directors reviews the amount
of any  potential  distribution  based on the income,  capital  gains or capital
available. Currently, the Trust has approximately $150 million ($1.11 per common
share) of gross unrealized  appreciation on portfolio  securities which could be
realized through their sale and distributed to shareholders.

      Under the Trust's payout  policy,  the Trust will pay out a minimum annual
distribution  of 10% of the average  net asset value of the Trust.  For the past
several  years,  the Trust  paid  $0.27  per  share in each of the  first  three
quarters of the year and an adjusting  distribution  in the fourth quarter of an
amount  sufficient to pay 10% of the average net asset value of the Trust, as of
the last day of the four preceding calendar quarters,  or to satisfy the minimum
distribution  requirements of the Internal  Revenue Code,  whichever is greater.
Considering   the  current  net  asset  value,  a  $0.14  per  share   quarterly
distribution would provide a stable level of distributions.

      A portion of this  distribution may be treated as long-term capital gains.
This has the effect of providing individual shareholders with an ordinary income
tax equivalent  yield that is higher than the current yield.  Long-term  capital
gains and ordinary income,  if any, will be allocated on a pro-rata basis to all
distributions  for the  year.  The  final  determination  of the  source  of all
distributions in 2003 will be made after year-end.

PREMIUM / DISCOUNT DISCUSSION

      As a refresher to our shareholders,  the price of a closed-end mutual fund
is  determined in the open market by willing  buyers and sellers.  Shares of the
Trust trade on the New York Stock Exchange and may trade at a premium to (higher
than) net asset  value  ("NAV")  (the  market  value of the  Trust's  underlying
portfolio) or a discount to (lower than) net asset value.

      Of the 547 publicly-traded closed-end funds in the U.S., approximately 33%
currently  trade at  premiums to NAV versus 26% five years ago and 60% ten years
ago. For general  equity funds such as the Trust,  approximately  21%  currently
trade at premiums to NAV versus 25% five years ago and 38% ten years ago.

      Ideally,  the  Trust's  market  price will  generally  track the NAV.  The
Trust's  premium or  discount  to NAV  fluctuates  over time.  Over our  Trust's
16-year  history,  the range fluctuated from a 38% premium in June 2002 to a 27%
discount in December  1987.  The average  variance  from NAV for the Trust since
inception is a 0.8% premium to NAV. Beginning in early 2001, the market price of
the Trust  exceeded the NAV and this premium  gradually  increased  through June
2002. The previous  extended period in which a premium existed occurred during a
20-month period from August 1993 to March 1995.

      "Mr.  Market" often provides  opportunities  to invest at a discount.  The
Trust has undertaken various initiatives to narrow the discount when appropriate
through distribution policies,  rights offerings,  share repurchase programs and
use of leverage.

      The Trust's long-term investment goal is to generate a real rate of return
of 10%.  We believe  that our stock  selection  process  adds to the  investment
equation.  We have a successful  history of  investment  providing  shareholders
average  annual  returns of 10% since  inception.  However,  it is  important to
remember  that "Mr.  Market" is a pendulum  that swings both ways. As the market
moves  away from  momentum  investing  and back to basics,  we  believe  that an
excessive premium for the Trust is not likely to be sustainable.

                        PREMIUM/DISCOUNT SINCE INCEPTION

      [GRAPHIC OMITTED]
      PLOT POINTS FOLLOW:

-------------------------------------
            MARCH 31, 2003
            --------------
      Net Asset Value      $5.58
      Market Price         $6.90
      Premium              23.66%
-------------------------------------

8/21/86         0
9/30/86         0.0067
10/31/86        0.0046
11/30/86       -0.0390
1986           -0.0661
1/31/87        -0.1363
2/28/87        -0.1323
3/31/87        -0.1555
4/30/87        -0.1393
5/31/87        -0.1788
6/30/87        -0.2028
7/31/87        -0.2000
8/31/87        -0.2052
9/30/87        -0.2128
10/31/87       -0.2074
11/30/87       -0.2154
1987           -0.2061
1/31/88        -0.2235
2/29/88        -0.1145
3/31/88        -0.1523
4/30/88        -0.1477
5/31/88        -0.1906
6/30/88        -0.0819
7/31/88        -0.0984
8/31/88        -0.0942
9/30/88        -0.1097
10/31/88       -0.1256
11/30/88       -0.1104
1988           -0.1113
1/31/89        -0.1214
2/28/89        -0.1108
3/31/89        -0.1006
4/30/89        -0.0925
5/31/89        -0.0699
6/30/89        -0.0468
7/31/89        -0.0854
8/31/89        -0.0243
9/30/89        -0.0385
10/31/89       -0.0257
11/30/89       -0.0217
1989            0.0076
1/31/90         0.0534
2/28/90        -0.0156
3/31/90         0.0242
4/30/90         0.0033
5/31/90        -0.0056
6/30/90        -0.0049
7/31/90        -0.0176
8/31/90        -0.0180
9/30/90        -0.0348
10/31/90       -0.1187
11/30/90       -0.0327
1990            0.0290
1/31/91        -0.0091
2/28/91         0.0269
3/31/91         0.0150
4/30/91        -0.0257
5/31/91        -0.0100
6/30/91         0.0138
7/31/91        -0.0032
8/31/91        -0.0009
9/30/91        -0.0298
10/31/91       -0.0083
11/30/91       -0.1014
1991           -0.0366
1/31/92        -0.0077
2/29/92         0.0141
3/31/92         0.0045
4/30/92         0.0069
5/31/92         0.0092
6/30/92         0.0032
7/31/92         0.0165
8/31/92         0.0309
9/30/92         0.0427
10/31/92       -0.0068
11/30/92       -0.0461
1992           -0.0257
1/31/93        -0.0312
2/28/93        -0.0046
3/31/93         0.0265
4/30/93         0.0436
5/31/93         0.0120
6/30/93        -0.0207
7/31/93        -0.0093
8/31/93        -0.0358
9/30/93         0.0088
10/31/93        0.0601
11/30/93        0.0659
1993            0.0573
1/31/94         0.0797
2/28/94         0.0673
3/31/94         0.0733
4/30/94        -0.0270
5/31/94         0.0524
6/30/94         0.0542
7/31/94         0.0233
8/31/94         0.0597
9/30/94         0.0185
10/31/94        0.0375
11/30/94        0.0622
1994            0.0121
1/31/95         0.0047
2/28/95         0.0300
3/31/95         0.0170
4/30/95        -0.0122
5/31/95        -0.0240
6/30/95        -0.0081
7/31/95        -0.0440
8/31/95        -0.0697
9/30/95        -0.0845
10/31/95       -0.1206
11/30/95       -0.0750
1995           -0.0578
1/31/96        -0.0625
2/29/96        -0.0821
3/31/96        -0.0385
4/30/96        -0.0732
5/31/96        -0.0916
6/30/96        -0.0470
7/31/96        -0.0576
8/31/96        -0.0708
9/30/96        -0.0474
10/31/96       -0.0405
11/30/96       -0.0644
1996           -0.0394
1/31/97        -0.0741
2/28/97        -0.0644
3/31/97        -0.0424
4/30/97        -0.0077
5/31/97        -0.0688
6/30/97        -0.0613
7/31/97        -0.0693
8/31/97        -0.0676
9/30/97        -0.0397
10/31/97       -0.0636
11/30/97       -0.0175
1997            0.0316
1/31/98         0.0119
2/28/98        -0.0088
3/31/98        -0.0220
4/30/98        -0.0788
5/31/98        -0.0885
6/30/98        -0.0400
7/31/98        -0.0420
8/31/98        -0.0814
9/30/98        -0.0091
10/31/98        0.0025
11/30/98        0.0216
1998            0.0026
1/31/99         0.0103
2/28/99         0.0264
3/31/99         0.0202
4/30/99        -0.0068
5/31/99        -0.0060
6/30/99        -0.0163
7/31/99         0.0070
8/31/99         0.0159
9/30/99         0.0126
10/31/99       -0.0045
11/30/99       -0.0178
1999           -0.0147
1/31/00        -0.0331
2/29/00        -0.0835
3/31/00        -0.0438
4/30/00        -0.0780
5/31/00        -0.0460
6/30/00         0.0097
7/31/00        -0.0093
8/31/00         0.0073
9/30/00        -0.0179
10/31/00       -0.0298
11/30/00        0.0332
2000            0.0493
1/31/01        -0.0450
2/28/01        -0.0067
3/31/01         0.1048
4/30/01         0.0937
5/31/01         0.1453
6/30/01         0.1596
7/31/01         0.1107
8/31/01         0.1614
9/30/01         0.2041
10/31/01        0.2241
11/30/01        0.2314
2001            0.2029
1/31/02         0.2497
2/28/02         0.2463
3/30/02         0.2311
4/30/02         0.2480
5/30/02         0.2955
6/30/02         0.3215
7/31/02         0.3318
8/31/02         0.3392
9/30/02         0.2193
10/31/02        0.1400
11/30/02        0.1800
12/31/02        0.0908
1/31/03         0.1680
2/28/03         0.2076
3/31/03         0.2366

7.25% TAX ADVANTAGED CUMULATIVE PREFERRED STOCK

      The Trust's 7.25% Tax Advantaged  Cumulative  Preferred  Stock paid a cash
distribution  on March 26, 2003 of $0.453125  per share.  For the twelve  months
ended  March 31,  2003,  Preferred  Stock  shareholders  received  distributions
totaling $1.8125, the annual dividend rate per share of Preferred Stock.

      The  Trust,  as  authorized  by the Board of  Directors,  will  redeem all
(5,367,900  Shares) of its outstanding  7.25%  Cumulative  Preferred  Stock. The
redemption  date is June 17,  2003 and the  redemption  price  is  $25.4078  per
Preferred Share,  which consists of $25.00 per Preferred Share (the "liquidation
value")  plus  accrued  dividends  through  the

                                       2

redemption  date of  $0.4078  per  Preferred  Share.  The  Preferred  Shares are
callable at any time at the  liquidation  value of $25.00 per share plus accrued
dividends  following the expiration of the five-year call  protection on June 9,
2003.

      From and after the redemption  date,  the Preferred  Shares to be redeemed
will no longer be deemed outstanding, dividends will cease to accrue and all the
rights of the Preferred  Shareholders with respect to the Preferred Shares to be
redeemed  will  cease,  except  the  right  to  receive  the  redemption  price.
Shareholders  of  record  will be  mailed a  redemption  notice  and  letter  of
transmittal  shortly.  The redemption price will be paid only to shareholders of
record who complete and sign the letter of transmittal  and submit  certificates
for the number of  Preferred  Shares being  redeemed.  The paying agent for this
redemption is Equiserve Trust Company, N.A.

      The Board has also  authorized  the  Trust to issue  additional  preferred
stock in the future.  The actual  amount of capital to be raised,  the  dividend
rate and the timing of any new offering will be determined at a later date.  Any
offering will be made only by means of a prospectus.

      The Preferred Shares, which trade on the New York Stock Exchange under the
symbol "GAB Pr", are rated 'Aaa' by Moody's Investor Services and have an annual
dividend  rate of $1.8125  per share.  The  Preferred  Shares pay  distributions
quarterly.


COMPARATIVE RESULTS
--------------------------------------------------------------------------------
                AVERAGE ANNUAL RETURNS THROUGH MARCH 31, 2003 (A)
                -------------------------------------------------
                                                         SINCE
                                            QUARTER   INCEPTION (B)  10 YEAR      5 YEAR      3 YEAR      1 YEAR
                                            -------   -------------  -------      ------      ------      ------
                                                                                        
  Gabelli Equity Trust NAV Return (c) ......(6.66)%      9.45%        6.84%       (2.52)%    (12.12)%     (28.25)%
  Gabelli Equity Trust
     Investment Return (d) ................. 4.76%      10.35%        8.52%        1.65%      (5.10)%     (28.74)%

  S&P 500 Index ............................(3.15)%     10.31%        8.53%       (3.76)%    (16.09)%     (24.75)%
  Dow Jones Industrial Average .............(3.76)%     12.04%       11.10%       (0.16)%     (8.23)%     (21.60)%
  Nasdaq Composite Index ................... 0.42%       7.87%        6.87%       (6.08)%    (33.56)%     (27.32)%

 (a) Returns  represent past  performance  and do not guarantee  future results.
     Investment returns and the principal value of an investment will fluctuate.
     When  shares are sold,  they may be worth more or less than their  original
     cost. The Dow Jones  Industrial  Average is an unmanaged  index of 30 large
     industrial  stocks.  The  S&P  500 and the  Nasdaq  Composite  Indices  are
     unmanaged indicators of stock market performance.  Dividends are considered
     reinvested (except for the Nasdaq Composite Index). Performance for periods
     less than one year are not annualized.

 (b) From commencement of investment operations on August 21, 1986.

 (c) Total  returns  and average  annual  returns  reflect  changes in net asset
     value ("NAV"),  reinvestment  of  distributions  at NAV on the  ex-dividend
     date,  adjustments  for  rights  offerings,  spin-offs  and  taxes  paid on
     undistributed  long-term  capital  gains,  and are net of  expenses.  Since
     Inception return based on initial net asset value of $9.34.

 (d) Total returns and average annual returns  reflect changes in closing market
     values  on the New York  Stock  Exchange,  reinvestment  of  distributions,
     adjustments for rights offerings, spin-offs and taxes paid on undistributed
     long-term  capital  gains.  Since  Inception  return  based  on an  initial
     offering price of $10.00.
--------------------------------------------------------------------------------
COMMENTARY

VI DAY

      As we prepare this  letter,  U.S.  coalition  forces have  achieved  their
objective of regime  change in Iraq and investor  focus is shifting from the war
to the  economy and  corporate  profits.  It is still too early to tell  whether
Federal Reserve Board ("Fed")  Chairman Alan Greenspan and other  economists are
correct in their assumption that uncertainty regarding Iraq has been the primary
restraint  on  economic  growth.   Recently  released  economic  data  has  been
discouraging.   Institute  for  Supply   Management   ("ISM")   barometers  show
manufacturing and services  contracting in March.  Consumer  sentiment

                                       3

readings remain near 10-year lows, and consumer  spending has softened.  We have
even seen signs of weakness in the robust housing  market.  Business  investment
and capital spending, which had improved modestly in the fourth quarter of 2002,
has stalled.

      Importantly,  however,  oil prices have come down significantly from their
peaks.  If oil settles in the mid-$20 per barrel range  (OPEC's price target) it
will be the  equivalent of a giant tax cut for  businesses  and  consumers,  and
should  provide a big boost for the  economy.  The swift  victory in Iraq should
also increase  President  Bush's political  capital and help the  Administration
push  accelerated  tax cuts through  Congress.  With  Senators from both parties
concerned  about  rising  budget  deficits,  the tax-cut  package will likely be
trimmed, but any tax relief should help jump-start the economy. Finally, the Fed
still has room for a little more monetary stimulus, which we believe it is ready
to provide if the economy fails to regain much traction in the months ahead.

      Our  longer-term  outlook for the economy and stock market hasn't  changed
much.  We are still  anticipating  an  extended  period of modest  economic  and
corporate  earnings  growth  and a more  benign,  but not very  inspiring  stock
market. Over the next five years, we believe stock selection will be critical to
producing satisfactory returns.

ELIMINATING THE DOUBLE TAXATION OF DIVIDENDS

      Along with  accelerated tax cuts for individuals and businesses,  the Bush
Administration's  economic  stimulus  package calls for the  elimination  of the
double taxation on dividends  (dividends are taxed twice, first at the corporate
level and again when  distributed to  shareholders).  The debate is whether this
would have any favorable  short-term impact on the economy.  In our opinion,  it
would certainly have a significantly favorable long-term impact on the corporate
culture and promote a more  efficient  allocation of capital.  In addition,  the
impact  on  investor  psychology  and on the  stock  market  will be  immediate,
resulting in a favorable propensity to invest and consume.

      In the momentum and mindless index-driven 1990s,  speculators didn't focus
on dividends.  They wanted growth. Corporate managements,  seduced by baskets of
options,  obliged by  spending  all their  profits and  borrowing  more money to
finance  "growth at all cost"  strategies -- building  and/or buying  businesses
with economically  questionable  prospects.  Instead of dividends,  which didn't
boost stock prices in the short run, stock  buybacks,  especially at prices well
above  intrinsic  value,  were  rationalized as the tax efficient tool to return
capital to shareholders.  The end result was deteriorating  balance sheets and a
lot of non-productive assets weighing down earnings.  Investors have been paying
the price for this for three  years.  Today,  more  investors  are  looking  for
dividends.  Given the incentive that would be provided by eliminating the double
taxation on dividends or perhaps just  lowering the tax rate on dividends to the
same level as capital  gains,  we believe  shareholders  would  force  corporate
America to comply.  Investors would be better  compensated for the risk inherent
in stocks and corporate  managements less inclined to repeat the mistakes of the
past, though we agree that dividends themselves could be prone to abuse.

SECULAR TRENDS

      With the economic  outlook  still clouded by the effects of the war, it is
extremely  difficult to determine the short and intermediate  term prospects for
cyclical  (economically  sensitive)  industries.  However, there are a number of
industries  that we believe are about to benefit from favorable  secular trends.
So, rather than focusing on economic  forecasts,  let's look at a few industries
that  should do  relatively  well  irrespective  of the level of Gross  Domestic
Product ("GDP") growth in the year ahead.

      There are  approximately 200 million vehicles on the road in the U.S. They
are  built a lot  better  than  they  were  when I was a kid,  when the  average
passenger car was ready for the junkyard after only 50,000 miles.  Fifteen years
ago,  getting 100,000 miles out of the family sedan was a victory.  Today, a new
car will last as much as 170,000 miles and the average

                                        4

age of a passenger car is 9.3 years, up from 8.1 years in the early 1990s. Light
trucks and sports utility vehicles  ("SUVs") are getting older too. Cars between
five and ten years old need the most replacement  parts.  Between 1996 and 2001,
cars in this maturity range declined 2.2%. Over the next five years, they should
increase by 15%. This is good news for auto parts manufacturers such as Standard
Motor  Products  and Modine  Manufacturing,  and  leading  distributors  such as
Genuine Parts.

      Utility  companies are going back to the basics -- selling  and/or exiting
extraneous   businesses,   and  focusing  on  the   monopoly-like   business  of
distributing electricity and/or natural gas to their local and regional customer
bases.  This should result in stable  10%-11%  annualized  earnings  growth and,
after  shoring  up  balance  sheets  damaged by  ill-advised  forays  into other
businesses,  rising dividends.  In a market environment where we think investors
will continue to appreciate  yield,  utility  stocks should once again attract a
loyal following.  Also, now that utility  companies have largely given up on the
concept  of  growing  through  diversification,  we  believe  they will focus on
growing through the acquisition of smaller competitors.  Consequently,  we favor
utility  companies  such as  Southwest  Gas and  DQE,  where we  expect  to earn
respectable returns until we are ultimately rewarded by a takeover.

      Although consolidation in the television broadcast industry has slowed due
to  flagging   advertising   revenues  in  the  soft   economy  and   regulatory
foot-dragging, things are about to change. We believe the Federal Communications
Commission  ("FCC")  is about to raise the cap on a single  broadcast  company's
national  "footprint"  from 35% to 50% of total  households and allow  duopolies
(the ownership of two TV stations) in smaller markets.  This should reinvigorate
takeover  activity as the bigger fish stalk smaller  competitors such as Liberty
Corp. and Young Broadcasting.  Also, while advertising spending is a function of
the relative  strength of the economy,  broadcast ad revenues should get a boost
from the Olympics and the elections in 2004.

      Finally, we believe the supply/demand  dynamics for stocks will improve as
under-funded  defined  benefit plan  pension  funds (among the many victims of a
three-year  bear  market)  are forced to play  catch-up  to balance  assets with
liabilities.  The outsized equity returns of the late 1990s spared  corporations
from having to put much money in the defined  benefit plan pot.  Now,  they will
have to pony up a  considerable  amount  of cash,  and  despite  the  fact  that
equities have performed so poorly in recent years,  historically low bond yields
make stocks more attractive.  We think much of this money will initially go into
higher-yielding  more defensive industry groups such as utilities,  but that new
defined  benefit plan  investment  will also gravitate to other industry  groups
that perform relatively well in the year ahead.

INTERNATIONAL OUTLOOK

      A portion  of the  Trust's  portfolio  continues  to be  managed by Caesar
Bryan. Caesar is the portfolio manager of the Gabelli  International Growth Fund
and a member of the Global  Portfolio  Management  Team.  Caesar's  thoughts  on
international markets and global economies are provided below:

      The Iraq  situation  dominated  the news  during the  quarter  and markets
actually rallied in response to the start of hostilities. It was almost a relief
that the endless back and forth between the U.S. and the United Nations had come
to an end,  especially as most believed that a military  conflict appeared to be
inevitable  in the absence of a total Iraqi  capitulation.  In the run up to the
start of the  hostilities,  equity  markets  outside  the U.S.  fell to new bear
market lows.

      In our  year-end  letter  we  spoke  about  equity  valuations  in  Europe
highlighting  that many leading  companies trade at multiples of earnings in the
mid-teens or less and yield more than the prevailing  ten-year  Government  bond
yield. In Japan, the equity market yields more than twice the ten-year  Japanese
Government bond yield and the earnings yield of the stock market (the inverse of
the  price/earnings  multiple)  is about  five  times the yield in the  ten-year
Government bond. Of course, it helps that the ten-year Government bond yielded a
world  record low 70 basis  points (yes that's less than one

                                        5

percent)  at the end of  March.  Based on  historic  relationships,  either  the
Japanese  equity  market  is  massively  undervalued  or the bond  market is way
over-priced. Probably it is both.

      The economic  backdrop is not particularly  encouraging,  but bull markets
generally do not start when the economic gurus are  forecasting  sunny skies and
warm  temperatures.  In Europe,  forecasts for economic  growth are  continually
being  nudged  downwards  and over recent  months the larger  economies  such as
Germany and France  probably did not grow at all.  Germany is forecasted to grow
by 0.4% this year and the Euro zone by 1%. European economies are constrained by
the fiscal limits imposed by the Stability  Pact,  which means that  governments
are  restrained  from  undertaking  any fiscal  stimulus  because of high budget
deficits.  On the monetary side, there certainly  remains scope for the European
Central Bank ("ECB") to cut rates,  which currently stand at 2.5%.  Indeed,  the
recent strength of the euro is tantamount to a tightening of monetary policy. So
all things  being equal,  the ECB should  reduce  interest  rates to counter the
effects  of a rising  euro.  In the next few  months,  we expect  the ECB to cut
interest  rates  sharply,  perhaps by 1%. This,  combined with lower oil prices,
should boost European economies.

      The export-led growth spurt in Japan now appears to be wearing off. Higher
exports to the U.S. in 2002  resulted in higher  industrial  production,  better
wage growth and a rise in business  investment.  These trends now appear to have
reversed.  Exports to the U.S. fell noticeably in February and March,  which has
resulted in a decline in industrial production. Similarly, overtime hours worked
is falling,  as are private machinery orders.  The fear is that if export demand
to the U.S.  fails to recover,  Japan will suffer a weak economy for the rest of
2003 as  firms  shed  labor.  Excess  capacity  has yet to be  taken  out of the
economy.  Bad loans have been written off but not called. Early in the new year,
Mr.  Fukui was  appointed  Governor  of the Bank of Japan,  but,  as yet, he has
offered no new policy initiatives. The critical financial year-end period at the
end of March  came and went  without  incident.  However,  those who  expected a
bounce  in the  market in the new  financial  year  were  disappointed.  Further
selling pressure from pension plans known as Daiko Henjo battered the market.

      Is the bear market over?  Obviously  we don't know but three  observations
can be made. First, there has been a return of merger and acquisition  activity,
especially in Europe.  Second,  valuations are attractive  assuming a reasonable
economic outlook.  Companies have cut costs which has helped earnings. Last, the
bear market in Europe is three years old and  presumably  much of the excess has
been purged.  Time will tell whether there is a post-war economic bounce and how
sustainable  it  is.  We  primarily  focus  on  bottom  up  stock  ideas  with a
concentration  on  companies  that  can  show top  line  growth  in the  current
low-growth  environment.  However,  in this context we remain fairly cautious in
our economic outlook.  It will be nice to be proved wrong, in which case some of
our economically sensitive holdings should perform well.

INVESTMENT SCORECARD

      During the first quarter,  our top performing holdings were from a variety
of sectors  including  pest  control  (Rollins  Inc.),  consumer  services  (USA
Interactive),   oil  and  gas   (Burlington   Resources)  and  health   products
(Centerpulse).  Our cable  television  investments,  most  notably  Comcast  and
Cablevision  Systems,  also  posted good gains.  Biotech  giant Amgen  performed
strongly  during the  quarter,  as did  travel  services  oriented  conglomerate
Cendant.

      Auto parts  manufacturers  Dana  Corp.,  GenCorp and  TransPro,  appliance
producer  Maytag and  investment  manager  Charles Schwab were among our biggest
disappointments. Aerospace leader Boeing was hit hard due to the troubles of the
commercial  airlines and defense  contractor  Lockheed Martin faded as investors
aggressively took profits in this sector.

                                       6

LET'S TALK STOCKS

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

CABLEVISION  SYSTEMS CORP. (CVC - $18.99 - NYSE) is one of the nation's  leading
communications and entertainment companies,  with a portfolio of operations that
spans state-of-the-art cable television services,  professional sports teams and
national cable television networks. Headquartered in Bethpage, N.Y., Cablevision
serves 3 million cable  customers in the most  important  cable TV market -- New
York.  Cablevision  also owns and operates New York City's famed Madison  Square
Garden  ("MSG"),  which includes the arena complex,  the N.Y.  Knicks,  the N.Y.
Rangers and the MSG network.  MSG operates Radio City  Entertainment and holds a
long-term lease for Radio City Music Hall, home of the  world-famous  Rockettes.
In addition,  Cablevision's  Rainbow Media unit owns high-growth cable networks,
including  AMC,  Women's  Entertainment,  IFC, and several Fox  Regional  Sports
Networks.

DQE INC.  (DQE - $12.19 - NYSE) is a  consolidation  play whose stock price fell
sharply in  mid-2002  when the company  came to market with a very large  equity
offering. The Trust made additional purchases of DQE stock in the fourth quarter
of 2002 and again in early  2003.  DQE is the holding  company for the  electric
utility in Pittsburgh  called Duquesne Light. The company sold off nearly all of
its  power  plants  when  the  state  of   Pennsylvania   moved  toward  utility
deregulation a few years ago. DQE's  back-to-basics  strategy involves divesting
non-utility  businesses.  DQE has an  agreement  to sell off its  water  utility
business and plans to use the proceeds to pay down debt.  DQE closed on the sale
of its propane  business in December  2002. The company is surrounded by several
utilities  that are much larger and we think that its relatively low stock price
makes it an attractive takeover target.

FLOWSERVE  CORP.  (FLS - $11.65 - NYSE) is a manufacturer  of engineered  pumps,
control valves and mechanical seals for the petroleum,  chemical,  power,  water
and  other   general   industries.   After   integrating   the   operations   of
Ingersoll-Dresser  Pump,  Flowserve  purchased  the flow control  business  from
Invensys.  Invensys  Flow Control  (IFC) is a  manufacturer  of valves and valve
automation  products,  with $500  million of  revenues.  The  transaction  gives
Flowserve a better balance of end markets, greater geographical reach, economies
of scale and plant  consolidation  opportunities.  Already  the  second  largest
global  pump  company,  IFC makes  Flowserve  the second  largest  global  valve
company.  The  critical  mass should  allow the company to gain market  share as
customers  are  reducing  their  suppliers  and  moving  to one  stop  shopping.
Consistent with the company's acquisition strategy,  the transaction is expected
to be accretive in the first year of ownership.

KELLOGG  CO. (K - $30.65 - NYSE),  a producer of cereal and  convenience  foods,
completed  its  largest  acquisition  in company  history in March 2001 with the
purchase of Keebler Foods Company.  Keebler is the number two cookie and cracker
producer in the United States. Along with Keebler's top brands, Kellogg acquired
their direct store door (DSD) delivery  system,  which is now being utilized for
its own snack brands.  Kellogg remains focused on the integration of Keebler and
has  placed a  renewed  emphasis  on  profitable  sales  growth  and cash  flow.
Kellogg's  other  food  brands  include  Special  K, Rice  Krispies,  Pop-Tarts,
Nutri-Grain, Eggo, Cheez-It, Carr's, Morningstar Farms, Famous Amos and Kashi.

MGM  MIRAGE  (MGG - $29.25 - NYSE) owns  and/or  operates  fifteen  hotel-casino
report properties, twelve of which are located in Nevada. Among those located on
the Las Vegas Strip are  Bellagio,  the MGM Grand Hotel and Casino,  The Mirage,
Treasure  Island,  New York-New York Hotel and Casino,  the Boardwalk  Hotel and
Casino, and Monte Carlo, a 50-50 joint venture with Mandalay Resort Group (MBG -
$27.56 - NYSE). MGM Mirage also owns and operates hotel-casino resort properties
in Michigan,  Mississippi and Australia.  In November 2000, a limited  liability
company,  which MGG owns 50-50  with Boyd  Gaming  (BYD - $12.75 - NYSE),  began
construction of the Borgata, a 2,000-guestroom  hotel-casino  resort in Atlantic
City, New Jersey, which is scheduled to open in the summer of 2003.

                                       7

SBC  COMMUNICATIONS  INC. (SBC - $20.06 - NYSE) is the second largest  incumbent
local  exchange  carrier in US with over 60 million  access lines.  SBC recently
merged its wireless  operations  with those of  BellSouth  (BLS - $21.67 - NYSE)
forming the second largest U.S. mobile  wireless  provider,  Cingular  Wireless,
currently  servicing about 22 million customers.  SBC owns 60% of Cingular.  SBC
has strong  presence  around the globe with ownership  interests in Telefonos de
Mexico, as well as various minority investments in Denmark, Norway, Belgium, and
other European countries.

STANDARD MOTOR PRODUCTS INC. (SMP - $11.10 - NYSE), headquartered in Long Island
City, New York, supplies functional replacement parts for the engine management,
electrical and climate  control systems of cars,  trucks and buses.  The company
services all makes and models, both new and old cars, imported and domestic. SMP
has two primary  divisions -- engine  management and temperature  control -- and
believes it is the number one supplier to the North American aftermarket in each
of these lines.

T. ROWE PRICE GROUP INC.  (TROW - $27.12 - NASDAQ) is an  investment  management
company with $140 billion in assets under  management.  The company has a strong
investment  performance  track  record and a  well-balanced  business  as equity
securities  represent  approximately 60% of assets under management and bond and
money  market  securities  represent  approximately  40%. T.  Rowe's  retirement
investment  focus,  529 college  savings plan product  offerings,  international
investment management business,  and expanding  third-party  distribution should
enable  the  company  to   capitalize   on  most  of  the  major  future  growth
opportunities in the asset management industry.

TRIBUNE  CO.  (TRB - $45.01 - NYSE),  headquartered  in  Chicago,  is a  leading
national  media  company with  operations in major U.S.  markets.  With its 2000
acquisition of The Times Mirror Company,  it now has television and/or newspaper
properties  in 18 of the nation's top 30 markets.  It is the only media  company
with  television,  newspaper  and Internet  properties in the nation's top three
markets -- New York,  Los  Angeles and  Chicago.  Flagship  properties  include:
WPIX-TV (New York),  WGN-TV (Chicago),  NEWSDAY,  LOS ANGELES TIMES, and CHICAGO
TRIBUNE.  Additionally,  Tribune owns the Chicago Cubs and has a stake in the WB
Television  Network.  The  company is focused on growing and  strengthening  its
major market cross-media positions.

VIACOM INC. (VIA - $36.50 - NYSE) is a diversified media company with businesses
across many media  platforms.  The firm operates cable networks  (including BET,
VH1, MTV, Showtime and Nickelodeon), television networks and stations (including
the CBS and UPN Television networks and numerous affiliated TV stations in major
markets),  major market radio stations and outdoor advertising (through Infinity
Broadcasting),  a movie  studio  (Paramount),  a  publishing  house  (Simon  and
Schuster),  amusement  parks  (Paramount  Parks)  and  video  rental  operations
(Blockbuster). The company focuses on high growth businesses and aims to deliver
cash flow growth that is above the industry average.

7.20% TAX ADVANTAGED SERIES B CUMULATIVE PREFERRED STOCK -- DIVIDENDS

      The Trust's 7.20% Tax Advantaged Series B Cumulative  Preferred Stock paid
a cash  distribution on March 26, 2003 of $0.45 per share. For the twelve months
ended,   March  31,  2003,   Series B Preferred  Stock   shareholders   received
distributions  totaling  $1.80,  the annual  dividend rate per share of Series B
Preferred Stock. The next distribution is scheduled for June 2003.

SERIES C AUCTION RATE CUMULATIVE PREFERRED STOCK

      On June 27, 2002, the Trust  successfully  completed its offering of 5,200
Shares of Series C Auction Rate Cumulative Preferred Stock at $25,000 per share.
The dividend rates for the Series C Preferred  Shares ranged from 1.28% to 1.45%
during the first quarter. Dividend rates for the Preferred Shares are cumulative
at a rate that may be reset every seven days based on the results of an auction.
The Preferred Shares do not trade on an exchange.

                                       8

WWW.GABELLI.COM

      Please visit us on the Internet. Our homepage at 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 closedend@gabelli.com.

      In  our  efforts  to  bring  our   shareholders   more  timely   portfolio
information,  Gabelli Fund's portfolio  managers  regularly  participate in chat
sessions at www.gabelli.com as reflected below.


                        MAY                  JUNE             JULY
                        ---                  ----             ----
                                                     
      1st Tuesday       Howard Ward          Howard Ward      Howard Ward
      1st Wednesday     Henry Van der Eb     Susan Byrne      Caesar Bryan
      2nd Wednesday     Caesar Bryan         Walter Walsh     Charles Minter & Martin Weiner
      3rd Wednesday     Elizabeth Lilly      Ivan Arteaga     Hartswell Woodson
      4th Wednesday     Barbara Marcin       Barbara Marcin   Ivan Arteaga
      5th Wednesday                                           Barbara Marcin

      All chat sessions start at 4:15 PM (Eastern Time). Please arrive early, as
participation is limited.

      You may sign up for our e-mail alerts at www.gabelli.com and receive early
notice of chat  sessions,  closing  mutual  fund  prices,  news events and media
sightings.

IN CONCLUSION

      The U.S.-led  coalition has achieved its mission of liberating  the people
of  Iraq.  Our  mission  remains  to  identify  quality   companies  trading  at
significant discounts to real world economic value. Through rigorous research we
are confident our Trust can continue to produce superior long-term returns.


                                 Sincerely,

                                 /S/ MARIO J. GABELLI

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

May 5, 2003

--------------------------------------------------------------------------------
                                SELECTED HOLDINGS
                                 MARCH 31, 2003
                                 --------------

       Cablevision Systems Corp.               SBC Communications Inc.
       DQE Inc.                                Standard Motor Products Inc.
       Flowserve Corp.                         T. Rowe Price Group Inc.
       Kellogg Co.                             Tribune Co.
       MGM Mirage                              Viacom 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.

                                        9

                          THE GABELLI EQUITY TRUST INC.
                                PORTFOLIO CHANGES
                    QUARTER ENDED MARCH 31, 2003 (UNAUDITED)

                                                                    OWNERSHIP AT
                                                                      MARCH 31,
                                                         SHARES         2003
                                                         ------     ------------
NET PURCHASES
COMMON STOCKS
Altria Group Inc.+ ............................          20,000           20,000
Apache Corp. (a) ..............................           1,870           39,270
ATX Communications Inc. .......................          20,000           60,540
BAE Systems plc ...............................          50,000          150,000
Boots Group plc++ .............................          75,000           75,000
Cable & Wireless Jamaica Ltd. .................              12        4,194,123
Carlsberg AS, Cl. B ...........................           3,000           16,000
Compania de Telecomunicaciones
   de Chile SA, ADR ...........................           2,000           47,000
CMS Energy Corp. ..............................         100,000          100,000
Coldwater Creek Inc. (b) ......................           5,000           15,000
Cypress Semiconductor Corp. ...................         185,000          500,000
DQE Inc. ......................................          10,000          110,000
El Paso Corp. .................................          50,000          200,000
Energizer Holdings Inc. .......................          40,000           40,000
Eni SpA .......................................          35,000           35,000
Fomento Economico Mexicano SA
   de CV, ADR .................................           7,000            7,000
Gallaher Group plc ............................          30,000           30,000
Harmony Gold Mining
   Co. Ltd., ADR ..............................          15,000           30,000
Henry Schein Inc. .............................           5,000           20,000
Hilton Group plc ..............................          50,000        2,510,000
Ito-Yokado Co. Ltd. ...........................           8,000           16,000
Janus Capital Group Inc. ......................          30,000           30,000
Knight-Ridder Inc. ............................           1,100           17,000
Maytag Corp. ..................................          10,000           45,000
Metro-Goldwyn-Mayer Inc. ......................         100,000          400,000
Molex Inc., Cl. A .............................           2,000           20,000
Mondavi (Robert) Corp., Cl. A .................           8,700           50,000
Nestle SA .....................................           1,000            2,000
Newmont Mining Corp. ..........................           5,000          130,000
Pernod-Ricard SA (c) ..........................           1,750            8,750
Rollins Inc. (d) ..............................         224,800          697,800
Telecom Italia SpA, RNC .......................          15,000          150,000
Telefonica Moviles SA .........................          75,000           75,000
Telefonica SA, ADR (e) ........................          10,711          275,850
Telefonica SA, BDR (f) ........................             683           17,595
Texas Instruments Inc. ........................           5,000          205,000
Tootsie Roll Industries Inc. (g) ..............           3,116          106,970
UBS AG ........................................           6,000           20,000

NET SALES
COMMON STOCKS
Altadis SA ....................................         (10,000)          60,000
Bankgesellschaft Berlin AG ....................          (2,000)         280,000

                                                                    OWNERSHIP AT
                                                                      MARCH 31,
                                                         SHARES         2003
                                                         ------     ------------
Blockbuster Inc., Cl. A .......................         (50,000)              --
Boots Co. plc .................................         (75,000)              --
BT Group plc, ADR .............................         (14,000)          22,300
Cable & Wireless plc, ADR .....................         (10,000)         170,000
Catellus Development Corp. ....................            (300)         449,700
Cheung Kong (Holdings) Ltd. ...................          (5,000)          70,000
Clear Channel Communications Inc. .............          (5,015)          10,000
Coca-Cola Enterprises Inc. ....................          (5,000)          45,000
Delphi Corp. ..................................          (5,000)          60,000
Deutsche Telekom AG, ADR ......................         (10,278)         230,000
Fast Retailing Co. Ltd. .......................         (10,000)              --
FPL Group Inc. ................................          (1,100)           8,300
France Growth Fund Inc. .......................            (592)          18,000
France Telecom SA, ADR ........................          (1,000)          23,000
Gas Natural SDG SA ............................         (30,000)              --
Genuity Inc., Cl. A ...........................         (20,000)              --
GrafTech International Ltd. ...................          (5,000)          70,000
Gucci Group NV, ADR ...........................         (12,500)          22,000
Halliburton Co. ...............................         (47,000)         142,000
Hewlett-Packard Co. ...........................          (1,000)          25,000
Interbrew .....................................         (18,000)              --
Italy Fund Inc. (h) ...........................         (54,150)              --
Leap Wireless International Inc. ..............         (20,000)          80,000
Lucent Technologies Inc. ......................          (5,000)         125,000
mm02 plc, ADR .................................          (1,600)         124,000
Murata Manufacturing Co. Ltd. .................          (1,000)          10,500
New Germany Fund Inc. .........................          (1,000)          67,000
Nortek Holdings Inc. (i) ......................        (137,800)              --
Nortek Holdings Inc.,
   Special Common (j) .........................          (5,000)              --
Northrop Grumman Corp. ........................          (2,069)         179,000
Parmalat Finanziaria SpA ......................        (150,000)              --
Penton Media Inc. .............................         (40,000)         360,000
Philip Morris Companies Inc. ..................         (20,000)              --
Precision Castparts Corp. .....................          (3,000)          52,000
RAS SpA (k) ...................................         (28,998)          31,002
RCN Corp. .....................................         (20,000)          70,000
Shimano Inc. ..................................         (32,000)              --
Stilwell Financial Inc. .......................         (30,000)              --
Sulzer AG .....................................            (500)           5,500
Swatch Group AG, Cl. B ........................          (5,000)          10,000
TELUS Corp., Non-Voting, ADR ..................          (2,750)          24,750
Tokyo Electron Ltd. ...........................          (3,000)          10,400
USA Interactive Inc. ..........................          (5,000)         485,000
Vivendi Universal SA, ADR .....................          (5,000)         320,000
Wachovia Corp. ................................          (5,000)         125,000

                                       10

                          THE GABELLI EQUITY TRUST INC.
                          PORTFOLIO CHANGES (CONTINUED)
                    QUARTER ENDED MARCH 31, 2003 (UNAUDITED)

                                                                    OWNERSHIP AT
                                                                      MARCH 31,
                                                         SHARES         2003
                                                         ------     ------------
NET SALES (Continued)
PREFERRED STOCKS
Allen Telecom Inc.,
   7.750% Cv. Pfd., Ser. D ....................         (46,000)           6,500
News Corp. Ltd., Pfd., ADR ....................          (5,494)         765,000

CORPORATE BONDS
Agere Systems Inc., Sub. Dev. Cv.,
   6.500%, 12/15/09 ...........................        (200,000)       3,300,000
Charter Communications Inc., Cv.,
   4.750%, 06/01/06 ...........................        (100,000)       1,200,000
Kaman Corp., Sub. Deb. Cv.,
   6.000%, 03/15/12 ...........................         (65,000)         868,000
Standard Motor Products Inc.,
   Sub. Deb. Cv., 6.750%, 07/15/09 ............        (150,000)       1,250,000

--------------------
(a) 5.000% stock dividend
(b) 3 for 2 stock split
(c) 1 for 4 bonus issue
(d) 3 for 2 stock split
(e) Two 2.000% stock dividends
(f) Two 1 for 50 bonus issues
(g) 3.000% stock dividend
(h) Tender Offer at $6.65 per share
(i) Tender Offer at $46.00 per share
(j) Tender Offer at $46.00 per share
(k) Tender Offer at $14.00 per share
 +  Formerly Philip Morris Co.
 ++ Formerly Boots Co. plc

                                       11

                          THE GABELLI EQUITY TRUST INC.
                            PORTFOLIO OF INVESTMENTS
                           MARCH 31, 2003 (UNAUDITED)

                                                  MARKET
      SHARES                                       VALUE
      ------                                      ------
               COMMON STOCKS -- 86.4%
               TELECOMMUNICATIONS -- 7.6%
       8,132   Aliant Inc. ..................$      154,796
       6,000   Allegiance Telecom Inc.+ .....         1,800
      30,000   ALLTEL Corp. .................     1,342,800
     300,000   AT&T Corp. ...................     4,860,000
      60,540   ATX Communications Inc.+ .....        26,940
       3,333   Avaya Inc.+ ..................         6,799
     320,000   BCE Inc. .....................     5,862,400
      33,400   Brasil Telecom
                 Participacoes SA, ADR ......       933,530
     900,000   Broadwing Inc.+ ..............     3,600,000
   1,775,000   BT Group plc .................     4,404,882
      22,300   BT Group plc, ADR ............       567,312
   4,194,123   Cable & Wireless Jamaica Ltd.         84,782
     170,000   Cable & Wireless plc, ADR ....       562,700
     130,000   CenturyTel Inc. ..............     3,588,000
     100,000   Citizens Communications Co.+ .       998,000
     255,466   Commonwealth Telephone
                 Enterprises Inc.+ ..........     9,917,190
      20,000   Commonwealth Telephone
                 Enterprises Inc., Cl. B+ ...       783,600
      47,000   Compania de Telecomunicaciones
                 de Chile SA, ADR ...........       442,740
     230,000   Deutsche Telekom AG, ADR .....     2,534,600
     200,000   Embratel Participacoes
                 SA, ADR+ ...................       202,000
      23,000   France Telecom SA, ADR .......       524,630
         230   Japan Telecom Holdings
                 Co. Ltd. ...................       622,618
         143   KDDI Corp. ...................       422,078
     100,000   KPN NV+ ......................       641,627
     700,000   Qwest Communications
                 International Inc.+ ........     2,443,000
      70,000   RCN Corp.+ ...................        50,400
       9,655   Rogers Communications
                 Inc., Cl. B+ ...............       102,724
     110,345   Rogers Communications Inc.,
                 Cl. B, ADR+ ................     1,176,278
     225,000   SBC Communications Inc. ......     4,513,500
     350,000   Sprint Corp. - FON Group .....     4,112,500
     186,554   Tele Norte Leste
                 Participacoes SA, ADR ......     1,539,071
      40,000   Telecom Argentina Stet France
                 Telecom SA, ADR+ ...........       149,600
     400,040   Telecom Italia SpA ...........     2,758,836
     123,000   Telecom Italia SpA, ADR ......     8,487,000
     150,000   Telecom Italia SpA, RNC ......       631,806
     275,850   Telefonica SA, ADR+ ..........     7,737,593
      17,595   Telefonica SA, BDR+ ..........       163,503
      36,000   Telefonos de Mexico SA de CV,
                 Cl. L, ADR .................     1,069,920
      12,750   TELUS Corp. ..................       142,934
      52,500   TELUS Corp., ADR .............       588,552
       4,250   TELUS Corp., Non-Voting ......        45,189
      24,750   TELUS Corp., Non-Voting, ADR .       263,158
     340,000   Verizon Communications Inc. ..    12,019,000
                                             --------------
                                                 91,080,388
                                             --------------

                                                  MARKET
      SHARES                                       VALUE
      ------                                      ------
               FOOD AND BEVERAGE-- 7.5%
      15,000   Cadbury Schweppes plc, ADR ...$      325,950
     100,000   Campbell Soup Co. ............     2,100,000
      16,000   Carlsberg AS, Cl. B ..........       540,733
      35,000   Coca-Cola Co. ................     1,416,800
      45,000   Coca-Cola Enterprises Inc. ...       841,050
      40,000   Coca-Cola Hellenic
                 Bottling Co. SA ............       508,937
     100,000   Corn Products
                 International Inc. .........     2,916,000
      53,592   Del Monte Foods Co.+ .........       399,796
      10,108   Denny's Corp.+ ...............         5,458
     100,000   Diageo plc ...................     1,025,843
     224,000   Diageo plc, ADR ..............     9,210,880
      20,000   Dreyer's Grand Ice Cream Inc.      1,386,400
      41,600   Flowers Foods Inc. ...........     1,139,424
       7,000   Fomento Economico Mexicano
                 SA de CV, ADR ..............       232,890
      90,000   General Mills Inc. ...........     4,099,500
     440,000   Grupo Bimbo SA de CV, Ser. A .       604,496
      20,000   Hain Celestial Group Inc.+ ...       302,200
     120,000   Heinz (H.J.) Co. .............     3,504,000
      20,000   Hershey Foods Corp. ..........     1,253,200
     350,000   Kellogg Co. ..................    10,727,500
      75,000   Kerry Group plc, Cl. A .......       998,775
      12,100   LVMH Moet Hennessy Louis
                 Vuitton SA .................       477,441
      50,000   Mondavi (Robert) Corp., Cl. A+     1,002,500
       2,000   Nestle SA ....................       395,868
      30,000   Panamerican Beverages
                 Inc., Cl. A ................       650,400
     600,595   PepsiAmericas Inc. ...........     7,062,997
     500,000   PepsiCo Inc. .................    20,000,000
       8,750   Pernod-Ricard SA .............       745,701
      60,000   Ralcorp Holdings Inc.+ .......     1,562,400
      15,000   Sara Lee Corp. ...............       280,500
       2,000   Smucker (J.M.) Co. ...........        69,940
     106,970   Tootsie Roll Industries Inc. .     3,051,843
     179,100   Wrigley (Wm.) Jr. Co. ........    10,119,150
                                             --------------
                                                 88,958,572
                                             --------------
               FINANCIAL SERVICES -- 7.3%
      90,000   Allstate Corp. ...............     2,985,300
     550,000   American Express Co. .........    18,276,500
      36,400   Argonaut Group Inc. ..........       311,220
      90,000   Banco Santander Central
                 Hispano SA, ADR ............       572,400
     110,000   Bank of Ireland ..............     1,165,514
      80,000   Bank of New York Co. Inc. ....     1,640,000
      85,000   Bank One Corp. ...............     2,942,700
     280,000   Bankgesellschaft Berlin AG+ ..       400,253
         260   Berkshire Hathaway
                 Inc., Cl. A+ ...............    16,588,000
       5,000   Block (H&R) Inc. .............       213,450
     190,000   Commerzbank AG, ADR ..........     1,295,781
     160,000   Deutsche Bank AG, ADR ........     6,737,600

                                       12

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           MARCH 31, 2003 (UNAUDITED)

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

               COMMON STOCKS (CONTINUED)
               FINANCIAL SERVICES (CONTINUED)
      20,000   Dun and Bradstreet Corp.+ ....$      765,000
      50,000   FleetBoston Financial Corp. ..     1,194,000
      25,000   Hibernia Corp., Cl. A ........       424,000
      20,000   Invik & Co. AB, Cl. B ........       648,666
     100,000   Irish Life & Permanent plc ...     1,036,642
      30,000   Janus Capital Group Inc. .....       341,700
      75,000   John Hancock Financial
                 Services Inc. ..............     2,083,500
      50,000   JP Morgan Chase & Co. ........     1,185,500
      64,000   Leucadia National Corp. ......     2,287,360
     100,000   Mellon Financial Corp. .......     2,126,000
     199,400   Midland Co. ..................     3,569,260
      30,000   Moody's Corp. ................     1,386,900
     207,500   Nikko Cordial Corp. ..........       568,709
     185,000   Phoenix Companies Inc. .......     1,339,400
       2,500   Prudential Financial Inc. ....        73,125
      31,002   RAS SpA ......................       385,318
      60,000   Riggs National Corp. .........       861,000
      50,000   Schwab (Charles) Corp. .......       361,000
      80,000   State Street Corp. ...........     2,530,400
      20,000   SunTrust Banks Inc. ..........     1,053,000
     100,000   T. Rowe Price Group Inc. .....     2,711,900
       7,000   Travelers Property Casualty Corp.,
                 Cl. A ......................        98,630
      20,000   UBS AG+ ......................       850,932
      58,500   Unitrin Inc. .................     1,355,445
     125,000   Wachovia Corp. ...............     4,258,750
      55,100   Waddell & Reed
                 Financial Inc., Cl. A ......       968,107
                                             --------------
                                                 87,592,962
                                             --------------
               ENTERTAINMENT -- 6.5%
     620,000   AOL Time Warner Inc.+ ........     6,733,200
      24,000   Ascent Media Group
                 Inc., Cl. A+ ...............        27,840
     160,000   Canal Plus, ADR ..............       151,552
     110,000   EMI Group plc ................       155,180
     100,000   EMI Group plc, ADR ...........       282,150
     120,000   Fox Entertainment
                 Group Inc., Cl. A+ .........     3,200,400
      50,000   GC Companies Inc.+ ...........         9,000
     350,432   Gemstar-TV Guide
                 International Inc.+ ........     1,285,735
   1,913,600   Liberty Media Corp., Cl. A+ ..    18,619,328
     400,000   Metro-Goldwyn-Mayer Inc.+ ....     4,200,000
     160,000   Publishing & Broadcasting Ltd.       811,206
      15,000   Regal Entertainment
                 Group, Cl. A ...............       269,250
     225,000   Six Flags Inc.+ ..............     1,260,000
     260,000   The Walt Disney Co. ..........     4,425,200
     840,000   Viacom Inc., Cl. A+ ..........    30,660,000
      40,900   Vivendi Universal SA .........       543,596
     320,000   Vivendi Universal SA, ADR ....     4,288,000
                                             --------------
                                                 76,921,637
                                             --------------

                                                  MARKET
      SHARES                                       VALUE
      ------                                      ------
               ENERGY AND UTILITIES -- 5.9%
      60,000   AES Corp.+ ...................$      217,200
      70,000   AGL Resources Inc. ...........     1,654,100
      39,270   Apache Corp. .................     2,424,530
     120,000   BP plc .......................       761,084
     248,800   BP plc, ADR ..................     9,601,192
     150,000   Burlington Resources Inc. ....     7,156,500
     115,000   CH Energy Group Inc. .........     4,795,500
      23,000   Cinergy Corp. ................       773,950
     100,000   CMS Energy Corp. .............       441,000
     103,217   ConocoPhillips ...............     5,532,431
      10,000   Constellation Energy
                 Group Inc. .................       277,300
       2,500   Dominion Resources Inc. ......       138,425
      26,000   DPL Inc. .....................       323,960
     110,000   DQE Inc. .....................     1,340,900
      27,000   DTE Energy Co. ...............     1,043,550
     580,000   Duke Energy Corp. ............     8,433,200
     200,000   El Paso Corp. ................     1,210,000
     400,000   El Paso Electric Co.+ ........     4,320,000
      30,000   Energy East Corp. ............       534,000
      35,000   Eni SpA ......................       467,471
      40,000   Exxon Mobil Corp. ............     1,398,000
       8,300   FPL Group Inc. ...............       489,119
     142,000   Halliburton Co. ..............     2,943,660
      38,632   Kerr-McGee Corp. .............     1,568,846
      90,000   Mirant Corp.+ ................       144,000
     100,000   NiSource Inc.+ ...............       211,000
     250,000   Northeast Utilities ..........     3,480,000
     100,000   Progress Energy Inc., CVO+ ...        13,000
       7,500   Royal Dutch Petroleum Co. ....       305,625
      10,400   SJW Corp. ....................       795,600
      14,000   Southwest Gas Corp. ..........       284,900
       7,907   Total Fina Elf SA ............     1,000,864
     100,000   TXU Corp. ....................     1,785,000
     260,000   Westar Energy Inc. ...........     3,151,200
      60,000   Xcel Energy Inc. .............       768,600
                                             --------------
                                                 69,785,707
                                             --------------
               PUBLISHING -- 5.0%
      20,000   Dow Jones & Co. Inc. .........       708,800
     196,000   Independent News & Media plc .       288,732
      17,000   Knight-Ridder Inc. ...........       994,500
       5,000   McClatchy Co., Cl. A .........       267,950
     105,000   McGraw-Hill Companies Inc. ...     5,836,950
     400,000   Media General Inc., Cl. A ....    19,696,000
     125,000   Meredith Corp. ...............     4,772,500
     115,000   New York Times Co., Cl. A ....     4,962,250
     120,000   News Corp. Ltd. ..............       780,991
      11,016   News Corp. Ltd., ADR .........       285,314
     360,000   Penton Media Inc.+ ...........       198,000
     350,000   PRIMEDIA Inc.+ ...............       857,500
      33,000   Pulitzer Inc. ................     1,437,810

                                       13

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           MARCH 31, 2003 (UNAUDITED)

                                                  MARKET
      SHARES                                       VALUE
      ------                                      ------
               COMMON STOCKS (CONTINUED)
               PUBLISHING (CONTINUED)
     170,800   Reader's Digest
                 Association Inc. ...........$    1,743,868
     261,319   SCMP Group Ltd. ..............        94,651
      70,000   Scripps (E.W.) Co., Cl. A ....     5,301,800
      91,842   Seat-Pagine Gialle SpA+ ......        59,029
      75,000   Thomas Nelson Inc.+ ..........       638,250
     250,000   Tribune Co. ..................    11,252,500
                                             --------------
                                                 60,177,395
                                             --------------
               EQUIPMENT AND SUPPLIES -- 5.0%
     120,000   AMETEK Inc. ..................     3,961,200
       2,000   Amphenol Corp., Cl. A+ .......        81,500
      10,000   Caterpillar Inc. .............       492,000
      95,000   CIRCOR International Inc. ....     1,291,050
     320,000   Deere & Co. ..................    12,563,200
     216,000   Donaldson Co. Inc. ...........     7,901,280
     135,000   Flowserve Corp.+ .............     1,572,750
      13,000   Franklin Electric Co. Inc. ...       610,740
     100,000   Gerber Scientific Inc.+ ......       658,000
      70,000   GrafTech International Ltd.+ .       199,500
     211,300   IDEX Corp. ...................     6,127,700
      20,000   Ingersoll-Rand Co., Cl. A ....       771,800
      60,000   Lufkin Industries Inc. .......     1,149,000
       1,000   Manitowoc Co. Inc. ...........        16,810
     425,000   Navistar International Corp.+     10,459,250
      30,000   PACCAR Inc. ..................     1,508,100
       5,000   Sealed Air Corp.+ ............       200,650
     170,000   SPS Technologies Inc.+ .......     4,148,000
      60,000   Sybron Dental
                 Specialties Inc.+ ..........     1,047,000
      20,000   Terumo Corp. .................       288,244
     250,000   Watts Industries Inc., Cl. A .     3,895,000
     100,000   Weir Group plc ...............       315,340
                                             --------------
                                                 59,258,114
                                             --------------
               CABLE -- 4.1%
     100,000   Adelphia Communications Corp.,
                 Cl. A+ .....................        17,500
   1,551,443   Cablevision Systems
                 Corp., Cl. A+ ..............    29,461,903
      30,000   Charter Communications
                 Inc., Cl. A+ ...............        24,900
     525,250   Comcast Corp., Cl. A+ ........    15,016,897
      85,000   Comcast Corp., Cl. A, Special+     2,336,650
      20,000   Shaw Communications
                 Inc., Cl. B ................       210,070
      80,000   Shaw Communications Inc., Cl. B,
                 Non-Voting .................       840,800
     370,000   UnitedGlobalCom Inc., Cl. A+ .     1,128,500
                                             --------------
                                                 49,037,220
                                             --------------
               DIVERSIFIED INDUSTRIAL -- 4.0%
     220,000   Acuity Brands Inc. ...........     2,959,000
     195,000   Ampco-Pittsburgh Corp. .......     2,531,100
     120,000   Cooper Industries Ltd., Cl. A      4,285,200

                                                  MARKET
      SHARES                                       VALUE
      ------                                      ------
     270,000   Crane Co. ....................$    4,703,400
     110,000   GATX Corp. ...................     1,592,800
     200,000   GenTek Inc.+ .................         2,000
     260,000   Greif Bros. Corp., Cl. A .....     4,674,800
       3,400   Greif Bros. Corp., Cl. B .....        80,614
     420,000   Honeywell International Inc. .     8,971,200
     120,000   ITT Industries Inc. ..........     6,409,200
     400,600   Lamson & Sessions Co.+ .......     2,047,066
      34,500   National Service
                 Industries Inc. ............       178,020
      83,715   Park-Ohio Holdings Corp.+ ....       289,654
     213,800   Sensient Technologies Corp. ..     4,280,276
      10,000   Smiths Group plc .............       101,162
       5,500   Sulzer AG+ ...................       674,548
     100,000   Thomas Industries Inc. .......     2,480,000
      50,000   Trinity Industries Inc. ......       861,000
      55,000   Tyco International Ltd. ......       707,300
                                             --------------
                                                 47,828,340
                                             --------------
               CONSUMER PRODUCTS -- 4.0%
      60,000   Altadis SA ...................     1,462,648
      20,000   Altria Group Inc. ............       599,200
      43,000   Christian Dior SA ............     1,412,344
      10,000   Church & Dwight Co. Inc. .....       303,600
     100,000   Compagnie Financiere Richemont
                 AG, Cl. A ..................     1,365,190
      50,000   Department 56 Inc.+ ..........       491,000
      40,000   Energizer Holdings Inc.+ .....     1,019,600
      90,000   Fortune Brands Inc. ..........     3,858,300
      30,000   Gallaher Group plc ...........       289,259
     250,000   Gallaher Group plc, ADR ......     9,577,500
     300,000   Gillette Co. .................     9,282,000
       2,000   Givaudan SA ..................       763,619
      60,000   Harley-Davidson Inc. .........     2,382,600
      15,000   Matsushita Electric Industrial
                 Co. Ltd., ADR ..............       127,950
     100,000   Mattel Inc. ..................     2,250,000
      45,000   Maytag Corp. .................       856,350
      50,000   National Presto
                 Industries Inc. ............     1,307,500
       8,200   Nintendo Co. Ltd. ............       663,856
     100,000   Procter & Gamble Co. .........     8,905,000
      10,000   Swatch Group AG, Cl. B .......       828,733
                                             --------------
                                                 47,746,249
                                             --------------
               WIRELESS COMMUNICATIONS -- 3.7%
      95,000   America Movil SA de
                 CV, Cl. L, ADR .............     1,270,150
     550,170   AT&T Wireless Services Inc.+ .     3,631,122
      80,000   Leap Wireless
                 International Inc.+ ........        10,800
   1,775,000   mm02 plc+ ....................     1,255,532
     124,000   mm02 plc, ADR+ ...............       871,720
     240,000   Nextel Communications
                 Inc., Cl. A+ ...............     3,213,600
       1,000   NTT DoCoMo Inc. ..............     1,863,721

                                       14

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           MARCH 31, 2003 (UNAUDITED)

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

               COMMON STOCKS (CONTINUED)
               WIRELESS COMMUNICATIONS (CONTINUED)
     250,000   Rogers Wireless Communications
                 Inc., Cl. B+ ...............$    2,675,000
     230,000   Sprint Corp. - PCS Group+ ....     1,002,800
      16,700   Tele Celular Sul Participacoes
                 SA, ADR ....................       118,570
      55,666   Tele Centro Oeste Celular
                 Participacoes SA, ADR ......       263,857
       3,340   Tele Leste Celular Participacoes
                 SA, ADR ....................        20,875
       8,350   Tele Nordeste Celular Participacoes
                 SA, ADR ....................       118,570
       3,340   Tele Norte Celular Participacoes
                 SA, ADR+ ...................        16,499
   1,400,000   Telecom Italia Mobile SpA ....     5,713,537
      75,000   Telefonica Moviles SA+ .......       491,041
       8,350   Telemig Celular Participacoes
                 SA, ADR ....................       144,455
     450,000   Telephone & Data Systems Inc.     18,409,500
      66,800   Telesp Celular Participacoes
                 SA, ADR+ ...................       216,432
     553,888   Vodafone Group plc ...........       989,320
     100,000   Vodafone Group plc, ADR ......     1,822,000
                                             --------------
                                                 44,119,101
                                             --------------
               HEALTH CARE -- 2.9%
      20,000   Abbott Laboratories ..........       752,200
      60,000   Amgen Inc.+ ..................     3,453,000
      40,000   Apogent Technologies Inc.+ ...       583,200
      10,000   AstraZeneca plc, London ......       340,947
      35,146   AstraZeneca plc, Stockholm ...     1,197,932
      15,000   Aventis SA ...................       658,486
      26,000   Biogen Inc.+ .................       778,960
     110,000   Bristol-Myers Squibb Co. .....     2,324,300
      23,000   Centerpulse AG+ ..............     4,918,385
      75,036   GlaxoSmithKline plc ..........     1,320,083
       4,000   GlaxoSmithKline plc, ADR .....       140,760
      20,000   Henry Schein Inc.+ ...........       902,000
      56,011   Invitrogen Corp.+ ............     1,715,617
      50,000   Merck & Co. Inc. .............     2,739,000
      41,000   Novartis AG ..................     1,518,395
     108,000   Novartis AG, Registered ......     4,002,480
      65,000   Pfizer Inc. ..................     2,025,400
      17,900   Roche Holding AG .............     1,071,515
      20,000   Sanofi-Synthelabo SA+ ........     1,006,307
      20,000   Schering-Plough Corp. ........       356,600
      14,000   Takeda Chemical
                 Industries Ltd. ............       523,022
      60,000   Wyeth ........................     2,269,200
                                             --------------
                                                 34,597,789
                                             --------------

                                                  MARKET
      SHARES                                       VALUE
      ------                                      ------
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.9%
      20,000   ArvinMeritor Inc. ............$      279,800
      37,802   BorgWarner Inc. ..............     1,808,448
     100,000   CLARCOR Inc. .................     3,620,000
     320,061   Dana Corp. ...................     2,259,630
      60,000   Delphi Corp. .................       409,800
     260,000   GenCorp Inc. .................     1,625,000
     210,000   Genuine Parts Co. ............     6,407,100
     114,000   Johnson Controls Inc. ........     8,258,160
     105,000   Midas Inc.+ ..................       766,500
     335,000   Modine Manufacturing Co. .....     5,021,650
      20,000   O'Reilly Automotive Inc.+ ....       542,000
      70,800   Scheib (Earl) Inc.+ ..........       148,680
     163,000   Standard Motor Products Inc. .     1,809,300
      24,000   Superior Industries
                 International Inc. .........       874,320
     105,000   TransPro Inc.+ ...............       430,500
                                             --------------
                                                 34,260,888
                                             --------------
               CONSUMER SERVICES -- 2.4%
      40,000   Loewen Group Inc.+ ...........             0
     697,800   Rollins Inc. .................    16,070,334
     485,000   USA Interactive Inc.+ ........    12,993,150
                                             --------------
                                                 29,063,484
                                             --------------
               HOTELS AND GAMING -- 2.2%
     110,000   Aztar Corp.+ .................     1,477,300
      90,000   Boca Resorts Inc., Cl. A+ ....       990,900
     240,000   Gaylord Entertainment Co.+ ...     4,308,000
      30,000   Greek Organization of
                 Football Prognostics .......       250,103
       8,000   GTECH Holdings Corp.+ ........       261,280
   2,510,000   Hilton Group plc .............     5,465,144
     650,000   Hilton Hotels Corp. ..........     7,546,500
      60,000   MGM Mirage+ ..................     1,755,000
     430,000   Park Place
                 Entertainment Corp.+ .......     3,061,600
      50,000   Starwood Hotels & Resorts
                 Worldwide Inc. .............     1,189,500
                                             --------------
                                                 26,305,327
                                             --------------
               AEROSPACE -- 2.0%
     150,000   BAE Systems plc ..............       265,550
     115,000   Boeing Co. ...................     2,881,900
     100,000   Lockheed Martin Corp. ........     4,755,000
     179,000   Northrop Grumman Corp. .......    15,358,200
                                             --------------
                                                 23,260,650
                                             --------------
               RETAIL -- 1.9%
     200,000   Albertson's Inc. .............     3,770,000
     300,000   AutoNation Inc.+ .............     3,825,000
      75,000   Boots Group plc ..............       628,902
      15,000   Coldwater Creek Inc.+ ........       142,350
      22,000   Gucci Group NV, ADR ..........     2,096,820

                                       15

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           MARCH 31, 2003 (UNAUDITED)

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

               COMMON STOCKS (CONTINUED)
               RETAIL (CONTINUED)
      16,000   Ito-Yokado Co. Ltd. ..........$      431,776
     100,000   Lillian Vernon Corp.+ ........       421,000
      90,000   Neiman Marcus Group
                 Inc., Cl. A+ ...............     2,609,100
     320,000   Neiman Marcus Group
                 Inc., Cl. B+ ...............     8,604,800
       7,750   Tod's SpA ....................       192,816
      20,000   Winn-Dixie Stores Inc. .......       264,400
                                             --------------
                                                 22,986,964
                                             --------------
               REAL ESTATE -- 1.7%
     449,700   Catellus Development Corp.+ ..     9,443,700
      70,000   Cheung Kong (Holdings) Ltd. ..       387,720
      44,000   Florida East Coast
                 Industries Inc., Cl. A .....     1,075,800
      58,451   Florida East Coast
                 Industries Inc., Cl. B .....     1,408,669
      55,000   Griffin Land & Nurseries Inc.+       644,600
       4,753   HomeFed Corp.+ ...............         6,464
     253,000   St. Joe Co. ..................     6,881,600
                                             --------------
                                                 19,848,553
                                             --------------
               BROADCASTING -- 1.6%
      10,000   Clear Channel
                 Communications Inc.+ .......       339,200
      16,666   Corus Entertainment
                 Inc., Cl. B+ ...............       226,603
     100,000   Gray Television Inc. .........       900,000
      28,000   Gray Television Inc., Cl. A ..       296,800
     195,000   Grupo Televisa SA, ADR+ ......     4,904,250
     200,000   Liberty Corp. ................     8,720,000
       5,000   LIN TV Corp., Cl. A+ .........       102,550
     120,000   Mediaset SpA .................       911,373
       4,000   Nippon Broadcasting
                 System Inc. ................        92,090
      40,375   NRJ Group ....................       496,085
     131,000   Paxson Communications Corp.+ .       285,580
      17,700   RTL Group ....................       608,400
     100,000   Television Broadcasts Ltd. ...       306,432
     110,000   Young Broadcasting
                 Inc., Cl. A+ ...............     1,345,300
                                             --------------
                                                 19,534,663
                                             --------------
               ELECTRONICS -- 1.2%
     150,393   Agere Systems Inc., Cl. B+ ...       225,590
     500,000   Cypress Semiconductor Corp.+ .     3,450,000
       3,000   Hitachi Ltd., ADR ............       105,450
      20,000   Molex Inc., Cl. A ............       367,800
      10,500   Murata Manufacturing Co. Ltd.        407,320
       7,500   NEC Corp., ADR ...............        24,825
       6,000   Rohm Co. Ltd. ................       650,194
      38,800   Royal Philips
                 Electronics NV, ADR ........       604,892
      47,000   Sony Corp., ADR ..............     1,651,110
     205,000   Texas Instruments Inc. .......     3,355,850
     250,000   Thomas & Betts Corp.+ ........     3,545,000
      10,400   Tokyo Electron Ltd. ..........       406,949
                                             --------------
                                                 14,794,980
                                             --------------

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

               AVIATION: PARTS AND SERVICES -- 1.1%
     101,320   Curtiss-Wright Corp., Cl. B ..$    5,947,484
      90,000   Fairchild Corp., Cl. A+ ......       396,000
      52,000   Precision Castparts Corp. ....     1,239,160
      84,500   Sequa Corp., Cl. A+ ..........     2,894,125
      78,000   Sequa Corp., Cl. B+ ..........     3,151,200
                                             --------------
                                                 13,627,969
                                             --------------
               AGRICULTURE -- 1.0%
   1,050,000   Archer-Daniels-Midland Co. ...    11,340,000
       5,000   Delta & Pine Land Co. ........       113,050
                                             --------------
                                                 11,453,050
                                             --------------
               SPECIALTY CHEMICALS -- 0.9%
       5,400   Ciba Specialty
                 Chemicals, ADR .............       175,284
      10,000   du Pont de Nemours
                 (E.I.) and Co. .............       388,600
     330,000   Ferro Corp. ..................     7,052,100
      40,000   Fuller (H.B.) Co. ............       924,800
     120,000   Hercules Inc.+ ...............     1,044,000
      15,000   IVAX Corp.+ ..................       183,750
     210,000   Omnova Solutions Inc.+ .......       619,500
       5,000   Rohm and Haas Co. ............       148,900
      11,697   Syngenta AG, ADR .............       107,028
                                             --------------
                                                 10,643,962
                                             --------------
               COMMUNICATIONS EQUIPMENT -- 0.7%
      60,000   Acterna Corp.+ ...............         3,660
     290,000   Allen Telecom Inc.+ ..........     2,827,500
     525,000   Corning Inc.+ ................     3,066,000
     125,000   Lucent Technologies Inc.+ ....       183,750
     120,000   Motorola Inc. ................       991,200
     100,000   Nortel Networks Corp.+ .......       208,000
      44,000   Scientific-Atlanta Inc. ......       604,560
                                             --------------
                                                  7,884,670
                                             --------------
               ENVIRONMENTAL SERVICES -- 0.6%
      65,000   Republic Services Inc.+ ......     1,289,600
     300,000   Waste Management Inc. ........     6,354,000
                                             --------------
                                                  7,643,600
                                             --------------
               BUSINESS SERVICES -- 0.6%
      60,000   ANC Rental Corp.+ ............         1,800
     180,000   Cendant Corp.+ ...............     2,286,000
       1,000   CheckFree Corp.+ .............        22,480
      98,000   Landauer Inc. ................     3,596,600
      70,000   Nashua Corp.+ ................       623,000
     250,000   Securicor plc ................       338,852
       3,500   SYNAVANT Inc.+ ...............         5,600
                                             --------------
                                                  6,874,332
                                             --------------

                                       16

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           MARCH 31, 2003 (UNAUDITED)

                                                  MARKET
      SHARES                                       VALUE
      ------                                      ------
               COMMON STOCKS (CONTINUED)
               PAPER AND FOREST PRODUCTS -- 0.5%
     100,000   MeadWestvaco Corp. ...........$    2,278,000
     170,000   Pactiv Corp.+ ................     3,451,000
      10,000   Rayonier Inc. ................       440,600
                                             --------------
                                                  6,169,600
                                             --------------
               AUTOMOTIVE -- 0.5%
      20,000   Ford Motor Co. ...............       150,400
     167,942   General Motors Corp. .........     5,646,210
                                             --------------
                                                  5,796,610
                                             --------------
               METALS AND MINING -- 0.4%
      72,500   Harmony Gold Mining Co. Ltd. .       898,996
      30,000   Harmony Gold Mining
                 Co. Ltd., ADR ..............       366,900
     130,000   Newmont Mining Corp. .........     3,399,500
      50,000   Placer Dome Inc. .............       490,000
                                             --------------
                                                  5,155,396
                                             --------------
               SATELLITE -- 0.2%
     180,323   General Motors Corp., Cl. H+ .     2,019,618
      34,000   Liberty Satellite &
                 Technology Inc.,
                 Cl. A+ .....................        74,460
     190,000   Loral Space &
                 Communications Ltd.+ .......        62,700
                                             --------------
                                                  2,156,778
                                             --------------
               CLOSED END FUNDS -- 0.2%
      59,000   Central European
                 Equity Fund Inc.+ ..........       781,750
      18,000   France Growth Fund Inc.+ .....        89,820
      67,000   New Germany Fund Inc.+ .......       237,180
      70,000   Pimco RCM Europe Fund Inc.+ ..       401,800
      40,000   Royce Value Trust Inc. .......       488,000
                                             --------------
                                                  1,998,550
                                             --------------
               BUILDING AND CONSTRUCTION -- 0.2%
     100,500   CRH plc ......................     1,436,623
      32,222   Huttig Building
                 Products Inc.+ .............        65,733
      15,000   Martin Marietta
                 Materials Inc. .............       414,150
                                             --------------
                                                  1,916,506
                                             --------------
               COMPUTER SOFTWARE AND SERVICES -- 0.1%
      20,000   Capcom Co. Ltd. ..............       174,228
      10,000   Computer Associates
                 International Inc. .........       136,600
       5,000   Electronic Data Systems Corp.         88,000
     160,000   EMC Corp.+ ...................     1,156,800
                                             --------------
                                                  1,555,628
                                             --------------
               COMPUTER HARDWARE -- 0.0%
      25,000   Hewlett-Packard Co. ..........       388,750
      10,000   Xerox Corp.+ .................        87,000
                                             --------------
                                                    475,750
                                             --------------

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

               TRANSPORTATION -- 0.0%
     100,000   AMR Corp.+ ...................$      210,000
      20,000   Grupo TMM SA de CV,
                 Cl. A, ADR+ ................        78,600
       7,500   Kansas City Southern+ ........        84,225
                                             --------------
                                                    372,825
                                             --------------
               TOTAL COMMON STOCKS .......... 1,030,884,209
                                             --------------

               PREFERRED STOCKS -- 2.4%
               PUBLISHING -- 1.4%
     765,000   News Corp. Ltd., Pfd., ADR ...    16,363,350
                                             --------------
               SPECIALTY CHEMICALS -- 0.5%
     280,500   Hercules Trust I,
                 9.420% Pfd. ................     5,610,000
                                             --------------
               TELECOMMUNICATIONS -- 0.2%
       6,500   Allen Telecom Inc.,
                 7.750% Cv. Pfd., Ser. D ....       482,430
      31,000   Broadwing Inc.,
                 6.750% Cv. Pfd., Ser. B ....     1,007,500
      21,000   Citizens Communications Co.,
                 5.000% Cv. Pfd. ............     1,008,000
         500   Lucent Technologies
                 Capital Trust I,
                 7.750% Cv. Pfd. ............       283,125
                                             --------------
                                                  2,781,055
                                             --------------
               AEROSPACE -- 0.2%
      14,021   Northrop Grumman Corp.,
                 7.000% Cv. Pfd., Ser. B ....     1,731,594
                                             --------------
               BROADCASTING -- 0.1%
          90   Gray Television Inc.,
                 8.000% Cv. Pfd.,
                 Ser. C (a)(b) ..............       918,000
     100,000   ProSieben Sat.1 Media AG, Pfd.       595,797
                                             --------------
                                                  1,513,797
                                             --------------
               AVIATION: PARTS AND SERVICES -- 0.0%
       3,000   Sequa Corp.,
                 $5.00 Cv. Pfd. .............       228,000
                                             --------------
               WIRELESS COMMUNICATIONS -- 0.0%
  10,760,547   Telesp Celular
                 Participacoes SA, Pfd.+ ....        13,805
                                             --------------
               TOTAL PREFERRED STOCKS .......    28,241,601
                                             --------------
   PRINCIPAL
    AMOUNT
   ---------

               CORPORATE BONDS -- 0.5%
               ELECTRONICS -- 0.2%
 $ 3,300,000   Agere Systems Inc., Sub. Deb. Cv.,
                 6.500%, 12/15/09 ...........     2,937,000
                                             --------------

                                       17

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                           MARCH 31, 2003 (UNAUDITED)

   PRINCIPAL                                      MARKET
    AMOUNT                                         VALUE
   ---------                                      ------
               CORPORATE BONDS (CONTINUED)
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.1%
 $ 1,250,000   Standard Motor Products Inc.,
                 Sub. Deb. Cv.,
                 6.750%, 07/15/09 ...........$      981,250
                                             --------------
               AVIATION: PARTS AND SERVICES -- 0.1%
     868,000   Kaman Corp., Sub. Deb. Cv.,
                 6.000%, 03/15/12 ...........       817,005
                                             --------------
               ENERGY AND UTILITIES -- 0.1%
   1,000,000   Mirant Corp., Sub. Deb. Cv.,
                 2.500%, 06/15/21 ...........       637,500
                                             --------------
               WIRELESS COMMUNICATIONS -- 0.0%
     500,000   Nextel Communications Inc.,
                 9.500%, 02/01/11 ...........       531,250
                                             --------------
               HOTELS AND GAMING -- 0.0%
     400,000   Hilton Hotels Corp., Sub. Deb. Cv.,
                 5.000%, 05/15/06 ...........       385,500
                                             --------------
               CABLE -- 0.0%
   1,200,000   Charter Communications Inc., Cv.,
                 4.750%, 06/01/06 ...........       210,000
                                             --------------
               TOTAL CORPORATE BONDS ........     6,499,505
                                             --------------

    SHARES
    ------

               WARRANTS -- 0.0%
               FOOD AND BEVERAGE -- 0.0%
      62,463   Denny's Corp.,
                 expires 01/07/05+ ..........           640
                                             --------------
               METALS AND MINING -- 0.0%
       5,000   Harmony Gold Mining Co. Ltd.,
                 ADR, expires 06/29/03+ .....        35,000
                                             --------------
               TOTAL WARRANTS ...............        35,640
                                             --------------
   PRINCIPAL
    AMOUNT
   ---------

               REPURCHASE AGREEMENTS -- 10.7%
$100,000,000   Agreement with ABN Amro,
                 1.320%, dated 03/31/03, due
                 04/01/03, proceeds at maturity,
                 $100,003,667 (c) ...........   100,000,000
  27,394,000   Agreement with State Street Bank &
                 Trust Co., 1.260%, dated
                 03/31/03, due 04/01/03,
                 proceeds at maturity,
                 $27,394,959 (c) ............    27,394,000
                                             --------------
               TOTAL REPURCHASE
                 AGREEMENTS .................   127,394,000
                                             --------------

   TOTAL INVESTMENTS -- 100.0%
     (Cost $1,252,590,155) ..................$1,193,054,955

   OTHER LIABILITIES IN EXCESS OF ASSETS ....    (8,813,251)

   PREFERRED STOCK
     (11,973,100 preferred
     shares outstanding) ....................  (429,197,500)
                                             --------------
   NET ASSETS -- COMMON STOCK
     (135,391,931 common shares outstanding)    755,044,204
                                             ==============
   NET ASSET VALUE PER COMMON SHARE
     ($755,044,204 (DIVIDE) 135,391,931
     shares outstanding) ....................         $5.58
                                                      =====

   -----------------
   For Federal tax purposes:
   Aggregate cost                            $1,252,590,155
                                             ==============
   Gross unrealized appreciation             $  158,234,868
   Gross unrealized depreciation               (217,770,068)
                                             --------------
   Net unrealized appreciation               $  (59,535,200)
                                             ==============

   ---------------
(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 March
      31, 2003, the market value of Rule 144A securities amounted to $918,000 or
      0.1% of total investments.
(c)   Collateralized by U.S. Treasury Notes, 1.750% to 6.250%, due 12/31/04 to
      08/15/23, market value $127,655,000.
  +   Non-income producing security.
ADR - American Depository Receipt.
BDR - Brazilian Depository Receipt.
CVO - Contingent Value Obligation.
RNC - Non-Convertible Savings Shares.
USD - U.S. Dollars.

                                       % OF
                                      MARKET      MARKET
                                       VALUE       VALUE
                                      ------      ------
       GEOGRAPHIC DIVERSIFICATION
       United States .................  84.1%  $1,003,166,485
       Europe ........................  11.1      133,115,372
       Asia/Pacific ..................   2.4       28,616,505
       Latin America .................   1.2       13,904,192
       Canada ........................   1.1       12,986,505
       South Africa ..................   0.1        1,265,896
                                       ------  --------------
       Total Investments ............. 100.0%  $1,193,054,955
                                       ======  ==============

                                       18

                         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  EquiServe  Trust  Company  ("EquiServe")  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 EquiServe
                                 P.O. Box 43011
                            Providence, RI 02940-3011

     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  EquiServe  at 1 (800)
336-6983.

     SHAREHOLDERS  WISHING TO LIQUIDATE REINVESTED SHARES held at EquiServe 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

                                       19

Trust should  declare a dividend or capital gains  distribution  payable only in
cash,  EquiServe  will buy Common Stock in the open  market,  or on the New York
Stock  Exchange  or  elsewhere,  for the  participants'  accounts,  except  that
EquiServe 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 EquiServe 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 EquiServe  for  investments  in the Equity  Trust's
shares at the then current  market price.  Shareholders  may send an amount from
$250 to $10,000.  EquiServe will use these funds to purchase  shares in the open
market on or about the 1st and 15th of each  month.  EquiServe  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  EquiServe,  P.O.  Box 43011,  Providence,
RI 02940-3011 such that EquiServe  receives such payments  approximately 10 days
before the  investment  date.  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 EquiServe 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.

                                       20

                             DIRECTORS AND OFFICERS
                          THE GABELLI EQUITY TRUST INC.
                    ONE CORPORATE CENTER, RYE, NY 10580-1422

DIRECTORS

Mario J. Gabelli, CFA
   CHAIRMAN & CHIEF INVESTMENT OFFICER,
   GABELLI ASSET MANAGEMENT INC.

Dr. Thomas E. Bratter
   PRESIDENT, JOHN DEWEY ACADEMY

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

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

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

Arthur V. Ferrara
   FORMER CHAIRMAN & CHIEF EXECUTIVE OFFICER,
   GUARDIAN LIFE INSURANCE COMPANY OF AMERICA

Karl Otto Pohl
   FORMER PRESIDENT, DEUTSCHE BUNDESBANK

Anthony R. Pustorino
   CERTIFIED PUBLIC ACCOUNTANT
   PROFESSOR EMERITUS, PACE UNIVERSITY

Salvatore J. Zizza
   CHAIRMAN, HALLMARK ELECTRICAL SUPPLIES CORP.


OFFICERS

Bruce N. Alpert
   PRESIDENT

Gus Coutsouros
   VICE PRESIDENT & TREASURER

Carter W. Austin
   VICE PRESIDENT

James E. McKee
   SECRETARY

INVESTMENT ADVISOR
Gabelli Funds, LLC
One Corporate Center
Rye, New York  10580-1422

CUSTODIAN
Boston Safe Deposit and Trust Company

COUNSEL
Willkie Farr & Gallagher

TRANSFER AGENT AND REGISTRAR
EquiServe Trust Company

STOCK EXCHANGE LISTING
                                      7.25%       7.20%
                        COMMON      PREFERRED   PREFERRED
                        ------      ---------   ---------
NYSE-Symbol:              GAB        GAB Pr      GAB PrB
Shares Outstanding:   135,391,931   5,367,900   6,600,000

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   800-GABELLI
  (800-422-3554), fax us at 914-921-5118, visit Gabelli Funds' Internet homepage
  at: WWW.GABELLI.COM or e-mail us at: closedend@gabelli.com
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
  Notice is hereby  given in  accordance  with Section  23(c) of the  Investment
  Company Act of 1940, as amended, that the Equity Trust may, from time to time,
  purchase  shares of its common  stock in the open market when the Equity Trust
  shares are  trading at a discount  of 10% or more from the net asset  value of
  the shares.  The Equity Trust may also, from time to time,  purchase shares of
  its Cumulative  Preferred Stock in the open market when the shares are trading
  at a discount to the Liquidation Value of $25.00.
--------------------------------------------------------------------------------

THE GABELLI EQUITY TRUST INC.
ONE CORPORATE CENTER
RYE, NY 10580-1422
(914) 921-5070
WWW.GABELLI.COM

                                                            FIRST QUARTER REPORT
                                                            MARCH 31, 2003

                                                                     GBFCM 03/03