----

----

| [X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|-----|-----------------------------------------------------------------------------------------|

| [ ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|-----|------------------------------------------------------------------------------------------|

| GAMCO INVESTORS, INC.                                          |
|----------------------------------------------------------------|
| (Exact name of Registrant as specified in its charter)         |
|                                                           |   |   |   |
| New York                                                       |   |   | 13-4007862 |
| (State of other jurisdiction of incorporation or organization) |   |   | (I.R.S. Employer Identification No.) |
|                                                      |   |   |   |
| One Corporate Center, Rye, NY                                  |   |   | 10580-1422 |
| (Address of principle executive offices)                       |   |   | (Zip Code) |
|                                                           |   |   |   |
| (914) 921-5100                                                 |
| Registrant’s telephone number, including area code       |

| Yes | x | No | o |
|-----|---|----|---|

| Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).Yeso    Noo Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer", "accelerated filer", and "smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one): |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |
| Large accelerated filer  ̈                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   | Accelerated filer x |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |   |   |   |
| Non-accelerated filer o                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   | Smaller reporting company o |   |

| Yes | o | No | x |
|-----|---|----|---|

| Class                                |   | Outstanding at October 31, 2010 |   |
|--------------------------------------|--------|---------------------------------|--------|
| Class A Common Stock, .001 par value |   | 6,970,210                       |   |
| Class B Common Stock, .001 par value |   | 20,291,904                      |   |

----

| INDEX                                  |
|----------------------------------------|
|                                   |
| GAMCO INVESTORS, INC. AND SUBSIDIARIES |
|                                   |   |
|                                   |   |
| PART I.                                | FINANCIAL INFORMATION |   |
|                                   |   |
|                                   |   |
| Item 1.                                | Unaudited Condensed Consolidated Financial Statements |
|                                   |   |
|                                   | Condensed Consolidated Statements of Income: |
|                                   | -    Three months ended September 30, 2010 and 2009 |
|                                   |   |
|                                   | -    Nine months ended September 30, 2010 and 2009 |
|                                   |   |
|                                   | Condensed Consolidated Statements of Financial Condition: |
|                                   | -    September 30, 2010 |
|                                   | -    December 31, 2009 |
|                                   | -    September 30, 2009 |
|                                   |   |
|                                   | Condensed Consolidated Statements of Equity and Comprehensive Income: |
|                                   | -    Nine months ended September 30, 2010 and 2009 |
|                                   |   |
|                                   | Condensed Consolidated Statements of Cash Flows: |
|                                   | -    Nine months ended September 30, 2010 and 2009 |
|                                   |   |
|                                   | Notes to Unaudited Condensed Consolidated Financial Statements |
|                                   |   |
| Item 2.                                | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|                                   |   |
| Item 3.                                | Quantitative and Qualitative Disclosures About Market Risk (Included in Item 2) |
|                                   |   |
| Item 4.                                | Controls and Procedures |
|                                   |   |
| PART II.                               | OTHER INFORMATION |   |
|                                   |   |
| Item 1.                                | Legal Proceedings |
|                                   |   |
| Item 2.                                | Unregistered Sales of Equity Securities and Use of Proceeds |
|                                   |   |
| Item 6.                                | Exhibits |
|                                   |   |
| SIGNATURES                             |   |
|                                   |   |

----

| GAMCO INVESTORS, INC. AND SUBSIDIARIES                          |   |
|-----------------------------------------------------------------|--------|
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME                     |   |
| UNAUDITED                                                       |   |
| (Dollars in thousands, except per share data)                   |   |
|                                                            |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                            |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                            |   | Three Months Ended |   |   | Nine Months Ended |   |
|                                                            |   | September 30, |   |   | September 30, |   |
|                                                            |   | 2010 |   |   | 2009 |   |   | 2010 |   |   | 2009 |   |
| Revenues                                                        |   |   |   |   |   |   |   |   |   |   |   |   |
|   Investment advisory and incentive fees              |   | $ | 50,249 |   |   | $ | 40,957 |   |   | $ | 149,862 |   |   | $ | 112,145 |   |
|   Institutional research services                     |   |   | 4,005 |   |   |   | 4,588 |   |   |   | 11,953 |   |   |   | 12,187 |   |
|   Distribution fees and other income                  |   |   | 8,189 |   |   |   | 6,037 |   |   |   | 23,125 |   |   |   | 15,780 |   |
| Total revenues                                                  |   |   | 62,443 |   |   |   | 51,582 |   |   |   | 184,940 |   |   |   | 140,112 |   |
| Expenses                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Compensation                                        |   |   | 26,661 |   |   |   | 21,590 |   |   |   | 78,745 |   |   |   | 62,056 |   |
|   Management fee                                      |   |   | 3,540 |   |   |   | 2,638 |   |   |   | 7,368 |   |   |   | 6,291 |   |
|   Distribution costs                                  |   |   | 7,710 |   |   |   | 6,089 |   |   |   | 21,840 |   |   |   | 17,094 |   |
|   Other operating expenses                            |   |   | 5,023 |   |   |   | 4,405 |   |   |   | 15,528 |   |   |   | 13,648 |   |
| Total expenses                                                  |   |   | 42,934 |   |   |   | 34,722 |   |   |   | 123,481 |   |   |   | 99,089 |   |
|                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Operating income                                                |   |   | 19,509 |   |   |   | 16,860 |   |   |   | 61,459 |   |   |   | 41,023 |   |
| Other income (expense)                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Net gain from investments                           |   |   | 13,916 |   |   |   | 9,659 |   |   |   | 11,351 |   |   |   | 22,981 |   |
|   Interest and dividend income                        |   |   | 2,012 |   |   |   | 598 |   |   |   | 3,916 |   |   |   | 2,677 |   |
|   Interest and other expense                          |   |   | (3,295 | ) |   |   | (3,296 | ) |   |   | (9,993 | ) |   |   | (9,965 | ) |
| Total other income (expense), net                               |   |   | 12,633 |   |   |   | 6,961 |   |   |   | 5,274 |   |   |   | 15,693 |   |
| Income before income taxes                                      |   |   | 32,142 |   |   |   | 23,821 |   |   |   | 66,733 |   |   |   | 56,716 |   |
| Income tax provision                                            |   |   | 11,686 |   |   |   | 8,913 |   |   |   | 24,381 |   |   |   | 20,034 |   |
| Net income                                                      |   |   | 20,456 |   |   |   | 14,908 |   |   |   | 42,352 |   |   |   | 36,682 |   |
| Net income attributable to noncontrolling interests             |   |   | 350 |   |   |   | 257 |   |   |   | 471 |   |   |   | 503 |   |
| Net income attributable to GAMCO Investors, Inc.'s shareholders |   | $ | 20,106 |   |   | $ | 14,651 |   |   | $ | 41,881 |   |   | $ | 36,179 |   |
|                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net income attributable to GAMCO Investors, Inc.'s shareholders |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   per share:                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Basic                                                           |   | $ | 0.75 |   |   | $ | 0.54 |   |   | $ | 1.55 |   |   | $ | 1.32 |   |
|                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Diluted                                                         |   | $ | 0.73 |   |   | $ | 0.53 |   |   | $ | 1.53 |   |   | $ | 1.32 |   |
|                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Weighted average shares outstanding:                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Basic                                                           |   |   | 26,828 |   |   |   | 27,366 |   |   |   | 26,996 |   |   |   | 27,376 |   |
|                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Diluted                                                         |   |   | 28,364 |   |   |   | 27,505 |   |   |   | 27,818 |   |   |   | 27,464 |   |
|                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Dividends declared:                                             |   | $ | 0.93 |   |   | $ | 0.03 |   |   | $ | 0.99 |   |   | $ | 0.09 |   |
|                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| See accompanying notes.                                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |

----

| GAMCO INVESTORS, INC. AND SUBSIDIARIES                                                       |   |
|----------------------------------------------------------------------------------------------|--------|
| CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION                                     |   |
| UNAUDITED                                                                                    |   |
| (Dollars in thousands, except per share data)                                                |   |
|                                                                                         |   |   |   |   |   |   |   |   |   |
|                                                                                         |   | September 30, |   |   | December 31, |   |   | September 30, |   |
|                                                                                         |   | 2010 |   |   | 2009 |   |   | 2009 |   |
| ASSETS                                                                                       |   |   |   |   |   |   |   |   |   |
| Cash and cash equivalents, including restricted cash of $62,308,                             |   |   |   |   |   |   |   |   |   |
|   $62,258 and $62,246, respectively                                                |   | $ | 294,271 |   |   | $ | 400,528 |   |   | $ | 463,361 |   |
| Investments in securities                                                                    |   |   | 228,210 |   |   |   | 157,403 |   |   |   | 172,571 |   |
| Investments in partnerships                                                                  |   |   | 79,244 |   |   |   | 62,655 |   |   |   | 63,997 |   |
| Receivable from brokers                                                                      |   |   | 62,209 |   |   |   | 30,072 |   |   |   | 21,991 |   |
| Investment advisory fees receivable                                                          |   |   | 17,145 |   |   |   | 35,685 |   |   |   | 13,957 |   |
| Income tax receivable and deferred tax assets                                                |   |   | - |   |   |   | - |   |   |   | 4,536 |   |
| Other assets                                                                                 |   |   | 21,140 |   |   |   | 21,466 |   |   |   | 18,247 |   |
|   Total assets                                                                     |   | $ | 702,219 |   |   | $ | 707,809 |   |   | $ | 758,660 |   |
|                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
| LIABILITIES AND EQUITY                                                                       |   |   |   |   |   |   |   |   |   |   |   |   |
| Payable to brokers                                                                           |   | $ | 4,151 |   |   | $ | 395 |   |   | $ | 10,006 |   |
| Income taxes payable and deferred tax liabilities                                            |   |   | 4,533 |   |   |   | 8,523 |   |   |   | - |   |
| Capital lease obligation                                                                     |   |   | 5,197 |   |   |   | 5,265 |   |   |   | 5,278 |   |
| Compensation payable                                                                         |   |   | 23,575 |   |   |   | 13,302 |   |   |   | 20,974 |   |
| Securities sold, not yet purchased                                                           |   |   | 18,446 |   |   |   | 9,569 |   |   |   | 9,738 |   |
| Mandatorily redeemable noncontrolling interests                                              |   |   | 1,367 |   |   |   | 1,622 |   |   |   | 1,586 |   |
| Accrued expenses and other liabilities                                                       |   |   | 25,436 |   |   |   | 25,157 |   |   |   | 24,879 |   |
|   Sub-total                                                                        |   |   | 82,705 |   |   |   | 63,833 |   |   |   | 72,461 |   |
|                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
| 5.5% Senior notes (due May 15, 2013)                                                         |   |   | 99,000 |   |   |   | 99,000 |   |   |   | 99,000 |   |
| 6% Convertible note (due August 14, 2011)                                                    |   |   | - |   |   |   | 39,851 |   |   |   | 39,829 |   |
| 6.5% Convertible note (due October 2, 2018, repaid October 13, 2010)                         |   |   | 60,000 |   |   |   | 60,000 |   |   |   | 60,000 |   |
|   Total liabilities                                                                |   |   | 241,705 |   |   |   | 262,684 |   |   |   | 271,290 |   |
|                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
| Redeemable noncontrolling interests                                                          |   |   | 15,994 |   |   |   | 1,464 |   |   |   | 1,424 |   |
| Commitments and contingencies (Note J)                                                       |   |   |   |   |   |   |   |   |   |   |   |   |
| Equity                                                                                       |   |   |   |   |   |   |   |   |   |   |   |   |
|   GAMCO Investors, Inc. stockholders' equity                                       |   |   |   |   |   |   |   |   |   |   |   |   |
|     Class A Common Stock, $0.001 par value; 100,000,000                  |   |   |   |   |   |   |   |   |   |   |   |   |
|       shares authorized; 13,202,489, 13,120,276 and 13,108,526 |   |   |   |   |   |   |   |   |   |   |   |   |
|       issued, respectively; 6,970,410, 7,311,997 and 7,337,347 |   |   |   |   |   |   |   |   |   |   |   |   |
|       outstanding, respectively                                |   |   | 13 |   |   |   | 13 |   |   |   | 13 |   |
|     Class B Common Stock, $0.001 par value; 100,000,000                  |   |   |   |   |   |   |   |   |   |   |   |   |
|       shares authorized; 24,000,000 shares issued;             |   |   |   |   |   |   |   |   |   |   |   |   |
|       20,292,104, 20,292,917 and 20,292,917 shares             |   |   |   |   |   |   |   |   |   |   |   |   |
|       outstanding, respectively                                |   |   | 20 |   |   |   | 20 |   |   |   | 20 |   |
|     Additional paid-in capital                                           |   |   | 255,860 |   |   |   | 251,591 |   |   |   | 249,889 |   |
|     Retained earnings                                                    |   |   | 425,383 |   |   |   | 410,473 |   |   |   | 447,145 |   |
|     Accumulated comprehensive income                                     |   |   | 19,306 |   |   |   | 19,088 |   |   |   | 24,870 |   |
|     Treasury stock, at cost (6,232,079, 5,808,279 and 5,771,179          |   |   |   |   |   |   |   |   |   |   |   |   |
|     shares, respectively)                                                |   |   | (259,442 | ) |   |   | (241,567 | ) |   |   | (239,939 | ) |
|   Total GAMCO Investors, Inc. stockholders' equity                                 |   |   | 441,140 |   |   |   | 439,618 |   |   |   | 481,998 |   |
| Noncontrolling interests                                                                     |   |   | 3,380 |   |   |   | 4,043 |   |   |   | 3,948 |   |
| Total equity                                                                                 |   |   | 444,520 |   |   |   | 443,661 |   |   |   | 485,946 |   |
|                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
| Total liabilities and equity                                                                 |   | $ | 702,219 |   |   | $ | 707,809 |   |   | $ | 758,660 |   |
|                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
| See accompanying notes.                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |

----

| GAMCO INVESTORS, INC. AND SUBSIDIARIES                               |   |
|----------------------------------------------------------------------|--------|
| CONDENSED CONSOLIDATED STATEMENTS OF EQUITY AND COMPREHENSIVE INCOME |   |
| UNAUDITED                                                            |   |
| (In thousands)                                                       |   |
|                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| For the nine months ended September 30, 2010                         |   |
|                                                                 |   |   |   |   | GAMCO Investors, Inc. shareholders |   |   |   |   |   |   |   |
|                                                                 |   |   |   |   |   |   |   | Additional |   |   |   |   |   | Accumulated |   |   |   |   |   |   |   |   | Redeemable |   |   |   |   |
|                                                                 |   | Noncontrolling |   |   | Common |   |   | Paid-in |   |   | Retained |   |   | Comprehensive |   |   | Treasury |   |   |   |   |   | Noncontrolling |   |   | Comprehensive |   |
|                                                                 |   | Interests |   |   | Stock |   |   | Capital |   |   | Earnings |   |   | Income |   |   | Stock |   |   | Total |   |   | Interests |   |   | Income |   |
| Balance at December 31, 2009                                         |   | $ | 4,043 |   |   | $ | 33 |   |   | $ | 251,591 |   |   | $ | 410,473 |   |   | $ | 19,088 |   |   | $ | (241,567 | ) |   | $ | 443,661 |   |   | $ | 1,464 |   |   | $ | - |   |
| Redemptions of redeemable                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  noncontrolling interests                                       |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (475 | ) |   |   | - |   |
| Contributions from redeemable                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  noncontrolling interests                                       |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 14,700 |   |   |   | - |   |
| Dividends paid to noncontrolling                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  interests                                                      |   |   | (829 | ) |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (829 | ) |   |   | - |   |   |   | - |   |
| Net income                                                           |   |   | 166 |   |   |   | - |   |   |   | - |   |   |   | 41,881 |   |   |   | - |   |   |   | - |   |   |   | 42,047 |   |   |   | 305 |   |   |   | 42,352 |   |
| Net unrealized losses on                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  securities available for sale,                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  net of income tax benefit ($129)                               |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 220 |   |   |   | - |   |   |   | 220 |   |   |   | - |   |   |   | 220 |   |
| Foreign currency translation                                         |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (2 | ) |   |   | - |   |   |   | (2 | ) |   |   | - |   |   |   | (2 | ) |
| Dividends declared ($0.99 per                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  share)                                                         |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (26,971 | ) |   |   | - |   |   |   | - |   |   |   | (26,971 | ) |   |   | - |   |   |   | - |   |
| Stock based compensation                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  expense                                                        |   |   | - |   |   |   | - |   |   |   | 4,221 |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 4,221 |   |   |   | - |   |   |   | - |   |
| Exercise of stock options                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  including tax benefit                                          |   |   | - |   |   |   | - |   |   |   | 48 |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 48 |   |   |   | - |   |   |   | - |   |
| Purchase of treasury stock                                           |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (17,875 | ) |   |   | (17,875 | ) |   |   | - |   |   |   | - |   |
| Balance at September 30, 2010                                        |   | $ | 3,380 |   |   | $ | 33 |   |   | $ | 255,860 |   |   | $ | 425,383 |   |   | $ | 19,306 |   |   | $ | (259,442 | ) |   | $ | 444,520 |   |   | $ | 15,994 |   |   | $ | 42,570 |   |
| Comprehensive income attributable                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  to noncontrolling interest                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | (471 | )  |
| Total comprehensive income                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  attributable to GAMCO Investors, Inc.                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | $  |  42,099 |   |
|                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| See accompanying notes.                                              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |

----

| GAMCO INVESTORS, INC. AND SUBSIDIARIES                               |   |
|----------------------------------------------------------------------|--------|
| CONDENSED CONSOLIDATED STATEMENTS OF EQUITY AND COMPREHENSIVE INCOME |   |
| UNAUDITED                                                            |   |
| (In thousands)                                                       |   |
|                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| For the nine months ended September 30, 2009                         |   |
|                                                                 |   |   |   |   | GAMCO Investors, Inc. shareholders |   |   |   |   |   |   |   |
|                                                                 |   |   |   |   |   |   |   | Additional |   |   |   |   |   | Accumulated |   |   |   |   |   |   |   |   | Redeemable |   |   |   |   |
|                                                                 |   | Noncontrolling |   |   | Common |   |   | Paid-in |   |   | Retained |   |   | Comprehensive |   |   | Treasury |   |   |   |   |   | Noncontrolling |   |   | Comprehensive |   |
|                                                                 |   | Interests |   |   | Stock |   |   | Capital |   |   | Earnings |   |   | Income |   |   | Stock |   |   | Total |   |   | Interests |   |   | Income |   |
| Balance at December 31, 2008                                         |   | $ | 4,788 |   |   | $ | 33 |   |   | $ | 245,973 |   |   | $ | 413,761 |   |   | $ | 14,923 |   |   | $ | (234,537 | ) |   | $ | 444,941 |   |   | $ | 4,201 |   |   | $ | - |   |
| Purchase of subsidiary shares                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  from noncontrolling interest                                   |   |   | (747 | ) |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (747 | ) |   |   | - |   |   |   | - |   |
| Redemptions of redeemable                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  noncontrolling interests                                       |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (2,961 | ) |   |   | - |   |
| Spin-off of subsidiary shares                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  to noncontrolling interests                                    |   |   | (412 | ) |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (412 | ) |   |   | - |   |   |   | - |   |
| Net income                                                           |   |   | 319 |   |   |   | - |   |   |   | - |   |   |   | 36,179 |   |   |   | - |   |   |   | - |   |   |   | 36,498 |   |   |   | 184 |   |   |   | 36,682 |   |
| Net unrealized gains on                                              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  securities available for sale,                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  net of income tax ($5,814)                                     |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 9,898 |   |   |   | - |   |   |   | 9,898 |   |   |   | - |   |   |   | 9,898 |   |
| Foreign currency translation                                         |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 49 |   |   |   | - |   |   |   | 49 |   |   |   | - |   |   |   | 49 |   |
| Dividends declared ($0.09 per                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  share)                                                         |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (2,795 | ) |   |   | - |   |   |   | - |   |   |   | (2,795 | ) |   |   | - |   |   |   | - |   |
| Income tax effect of transaction                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  with shareholders                                              |   |   | - |   |   |   | - |   |   |   | (243 | ) |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (243 | ) |   |   | - |   |   |   | - |   |
| Stock based compensation                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  expense                                                        |   |   | - |   |   |   | - |   |   |   | 3,821 |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 3,821 |   |   |   | - |   |   |   | - |   |
| Exercise of stock options                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  including tax benefit                                          |   |   | - |   |   |   | - |   |   |   | 338 |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 338 |   |   |   | - |   |   |   | - |   |
| Purchase of treasury stock                                           |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (5,402 | ) |   |   | (5,402 | ) |   |   | - |   |   |   | - |   |
| Balance at September 30, 2009                                        |   | $ | 3,948 |   |   | $ | 33 |   |   | $ | 249,889 |   |   | $ | 447,145 |   |   | $ | 24,870 |   |   | $ | (239,939 | ) |   | $ | 485,946 |   |   | $ | 1,424 |   |   | $ | 46,629 |   |
| Comprehensive income attributable                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  to noncontrolling interest                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |  (503 | )  |
| Total comprehensive income                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  attributable to GAMCO Investors, Inc.                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | $  |  46,126 |   |
|                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| See accompanying notes.                                              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |

----

| GAMCO INVESTORS, INC. AND SUBSIDIARIES                                                  |   |
|-----------------------------------------------------------------------------------------|--------|
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                                         |   |
| UNAUDITED                                                                               |   |
| (In thousands)                                                                          |   |
|                                                                                    |   |   |   |   |   |   |
|                                                                                    |   | Nine Months Ended |   |
|                                                                                    |   | September 30, |   |
|                                                                                    |   | 2010 |   |   | 2009 |   |
| Operating activities                                                                    |   |   |   |   |   |   |
| Net income                                                                              |   | $ | 42,352 |   |   | $ | 36,682 |   |
|  Adjustments to reconcile net income to net cash provided by operating activities: |   |   |   |   |   |   |   |   |
|   Equity in net gains from partnerships and affiliates                        |   |   | (4,869 | ) |   |   | (9,569 | ) |
|   Depreciation and amortization                                               |   |   | 520 |   |   |   | 487 |   |
|   Stock based compensation expense                                            |   |   | 4,221 |   |   |   | 3,821 |   |
|   Deferred income taxes                                                       |   |   | 724 |   |   |   | 2,644 |   |
|   Tax benefit from exercise of stock options                                  |   |   | 8 |   |   |   | 112 |   |
|   Foreign currency translation gain/(loss)                                    |   |   | (2 | ) |   |   | 49 |   |
|   Fair value of donated securities                                            |   |   | (608 | ) |   |   | 370 |   |
|   Gains on sales of available for sale securities                             |   |   | (13 | ) |   |   | (2,150 | ) |
|   Amortization of discount on debt                                            |   |   | 52 |   |   |   | 63 |   |
|   Loss on extinguishment of debt                                              |   |   | 497 |   |   |   | - |   |
| (Increase) decrease in assets:                                                          |   |   |   |   |   |   |   |   |
|   Investments in trading securities                                           |   |   | (64,863 | ) |   |   | 77,327 |   |
|   Investments in partnerships:                                                |   |   |   |   |   |   |   |   |
|     Contributions to partnerships                                   |   |   | (18,143 | ) |   |   | (1,432 | ) |
|     Distributions from partnerships                                 |   |   | 6,423 |   |   |   | 7,711 |   |
|   Receivable from brokers                                                     |   |   | (32,137 | ) |   |   | (5,531 | ) |
|   Investment advisory fees receivable                                         |   |   | 18,539 |   |   |   | (2,022 | ) |
|   Income tax receivable and deferred tax assets                               |   |   | - |   |   |   | 10,943 |   |
|   Other assets                                                                |   |   | (194 | ) |   |   | 916 |   |
| Increase (decrease) in liabilities:                                                     |   |   |   |   |   |   |   |   |
|   Payable to brokers                                                          |   |   | 3,756 |   |   |   | 8,149 |   |
|   Income taxes payable and deferred tax liabilities                           |   |   | (4,843 | ) |   |   | - |   |
|   Compensation payable                                                        |   |   | 10,273 |   |   |   | 6,377 |   |
|   Mandatorily redeemable noncontrolling interests                             |   |   | (255 | ) |   |   | 190 |   |
|   Accrued expenses and other liabilities                                      |   |   | (192 | ) |   |   | 1,176 |   |
| Total adjustments                                                                       |   |   | (81,106 | ) |   |   | 99,631 |   |
| Net cash (used in)/provided by operating activities                                     |   |  $ | (38,754 | ) |   |  $ | 136,313 |   |

----

| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                                                                          |   |
|--------------------------------------------------------------------------------------------------------------------------|--------|
| UNAUDITED (continued)                                                                                                    |   |
| (In thousands)                                                                                                           |   |
|                                                                                                                     |   |   |   |   |   |   |
|                                                                                                                     |   | Nine Months Ended |   |
|                                                                                                                     |   | September 30, |   |
|                                                                                                                     |   | 2010 |   |   | 2009 |   |
| Investing activities                                                                                                     |   |   |   |   |   |   |
| Purchases of available for sale securities                                                                               |   | $ | (12 | ) |   | $ | (6,183 | ) |
| Proceeds from sales of available for sale securities                                                                     |   |   | 2,014 |   |   |   | 4,329 |   |
| Return of capital on available for sale securities                                                                       |   |   | 1,901 |   |   |   | 2,748 |   |
| Increase in restricted cash                                                                                              |   |   | (50 | ) |   |   | (55,090 | ) |
| Net cash provided by (used in) investing activities                                                                      |   |   | 3,853 |   |   |   | (54,196 | ) |
|                                                                                                                     |   |   |   |   |   |   |   |   |
| Financing activities                                                                                                     |   |   |   |   |   |   |   |   |
| Contributions from redeemable noncontrolling interests                                                                   |   |   | 14,700 |   |   |   | - |   |
| Redemptions of redeemable noncontrolling interests                                                                       |   |   | (475 | ) |   |   | (2,961 | ) |
| Repayment of 6% Convertible notes due August 14, 2011                                                                    |   |   | (40,400 | ) |   |   | - |   |
| Proceeds from exercise of stock options                                                                                  |   |   | 40 |   |   |   | 226 |   |
| Dividends paid                                                                                                           |   |   | (26,565 | ) |   |   | (3,375 | ) |
| Dividends paid to noncontrolling interests                                                                               |   |   | (829 | ) |   |   | - |   |
| Purchase of subsidiary shares from noncontrolling interests                                                              |   |   | - |   |   |   | (747 | ) |
| Purchase of treasury stock                                                                                               |   |   | (17,875 | ) |   |   | (5,402 | ) |
| Net cash used in financing activities                                                                                    |   |   | (71,404 | ) |   |   | (12,259 | ) |
| Effect of exchange rates on cash and cash equivalents                                                                    |   |   | (2 | ) |   |   | 83 |   |
| Net (decrease) increase in cash and cash equivalents                                                                     |   |   | (106,307 | ) |   |   | 69,941 |   |
| Cash and cash equivalents at beginning of period                                                                         |   |   | 338,270 |   |   |   | 331,174 |   |
| Cash and cash equivalents at end of period                                                                               |   | $ | 231,963 |   |   | $ | 401,115 |   |
| Supplemental disclosures of cash flow information:                                                                       |   |   |   |   |   |   |   |   |
| Cash paid for interest                                                                                                   |   | $ | 9,775 |   |   | $ | 9,859 |   |
| Cash paid for taxes                                                                                                      |   | $ | 28,004 |   |   | $ | 17,356 |   |
| Non-cash activity:                                                                                                       |   |   |   |   |   |   |   |   |
| - On March 20, 2009, GAMCO Investors, Inc. distributed its shares of Teton Advisors, Inc. ($300) to its shareholders     |   |
|   which resulted in the deconsolidation of Teton, and decreases of approximately $911 of cash and cash equivalents, |   |
|   $199 of net liabilities and $412 of noncontrolling interests.                                                |   |   |   |   |   |   |   |   |
| - For 2010 and 2009 the Company accrued RSA dividends of $405 and $31, respectively.                                |   |   |   |   |   |   |   |   |
|                                                                                                                     |   |   |   |   |   |   |   |   |
| See accompanying notes.                                                                                                  |   |   |   |   |   |   |   |   |

----

----

----

|                                |   | September 30, 2010 |    |   | December 31, 2009 |   |    | September 30, 2009 |   |
|-------------------------------------|--------|--------------------|---------|--------|-------------------|--------|---------|--------------------|--------|
|                                |   | Cost               |    |   | Fair Value        |   |    | Cost               |   |   | Fair Value |   |   | Cost |   |   | Fair Value |   |
|                                |   | (In thousands)     |    |   |              |   |    |               |   |   |   |   |   |   |   |
| Trading securities:                 |   |               |    |   |              |   |    |               |   |   |   |   |   |   |   |   |   |   |
|   Government obligations  |   | $                  | 1,388   |   |              | $      | 1,363   |               |   | $ | - |   |   | $ | - |   |   | $ | - |   |   | $ | - |   |
|   Common stocks           |   |               | 122,720 |   |              |   | 128,386 |               |   |   | 53,985 |   |   |   | 58,834 |   |   |   | 74,618 |   |   |   | 79,680 |   |
|   Mutual funds            |   |               | 1,194   |   |              |   | 1,365   |               |   |   | 1,194 |   |   |   | 1,295 |   |   |   | 1,215 |   |   |   | 1,254 |   |
|   Convertible bonds       |   |               | 762     |   |              |   | 938     |               |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|   Preferred stocks        |   |               | 1,783   |   |              |   | 1,834   |               |   |   | - |   |   |   | 15 |   |   |   | 10 |   |   |   | 18 |   |
|   Other investments       |   |               | 785     |   |              |   | 582     |               |   |   | 819 |   |   |   | 585 |   |   |   | 355 |   |   |   | 151 |   |
| Total trading securities            |   |               | 128,632 |   |              |   | 134,468 |               |   |   | 55,998 |   |   |   | 60,729 |   |   |   | 76,198 |   |   |   | 81,103 |   |
|                                |   |               |    |   |              |   |    |               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Available for sale securities:      |   |               |    |   |              |   |    |               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Common stocks           |   |               | 16,918  |   |              |   | 31,594  |               |   |   | 17,100 |   |   |   | 34,294 |   |   |   | 17,100 |   |   |   | 32,746 |   |
|   Mutual funds            |   |               | 44,717  |   |              |   | 62,148  |               |   |   | 48,607 |   |   |   | 62,380 |   |   |   | 47,565 |   |   |   | 58,722 |   |
| Total available for sale securities |   |               | 61,635  |   |              |   | 93,742  |               |   |   | 65,707 |   |   |   | 96,674 |   |   |   | 64,665 |   |   |   | 91,468 |   |
|                                |   |               |    |   |              |   |    |               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total investments in securities     |   | $                  | 190,267 |   |              | $      | 228,210 |               |   | $ | 121,705 |   |   | $ | 157,403 |   |   | $ | 140,863 |   |   | $ | 172,571 |   |

|                                     |   | September 30, 2010 |   |   | December 31, 2009 |   |   | September 30, 2009 |   |
|------------------------------------------|--------|--------------------|--------|--------|-------------------|--------|--------|--------------------|--------|
|                                     |   | Cost               |   |   | Fair Value        |   |   | Cost               |   |   | Fair Value |   |   | Cost |   |   | Fair Value |   |
| Trading securities:                 |   | (In thousands)     |   |   |              |   |   |               |   |   |   |   |   |   |   |
|   Common stocks                     |   | $                  | 18,026 |   |              | $      | 18,387 |               |   | $ | 9,505 |   |   | $ | 9,569 |   |   | $ | 9,037 |   |   | $ | 9,738 |   |
|   Other                             |   |               | 56     |   |              |   | 59     |               |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
| Total securities sold, not yet purchased |   | $                  | 18,082 |   |              | $      | 18,446 |               |   | $ | 9,505 |   |   | $ | 9,569 |   |   | $ | 9,037 |   |   | $ | 9,738 |   |

----

|           |   | September 30, 2010 |   |   |       |   |   | December 31, 2009 |   |   |   |   |       | September 30, 2009 |   |       |   |   |
|----------------|--------|--------------------|--------|--------|------------|--------|--------|-------------------|--------|--------|--------|--------|------------|--------------------|--------|------------|--------|--------|
|           |   |               |   |   | Unrealized |   |   |              |   |   |   |   | Unrealized |               |   |       |   |   |   |   | Unrealized |   |   |   |
|           |   | Cost               |   |   | Losses     |   |   | Fair Value        |   | Cost   |   |   | Losses     |               |   | Fair Value |   | Cost   |   |   | Losses |   |   | Fair Value |   |
| (in thousands) |   |               |   |   |       |   |   |              |   |   |   |   |       |               |   |       |   |   |   |   |   |   |   |   |   |   |   |
| Mutual Funds   |   | $                  | -      |   |       | $      | -      |              |   | $      | -      |   |       | $                  | 2,002  |       |   | $      | (2 | ) |   | $ | 2,000 |   |   | $ | 174 |   |   | $ | (2 | ) |   | $ | 172 |   |

----

| -   | Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities at the reporting date.  Level 1 assets include cash equivalents, government obligations, listed mutual funds and equities.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |
|---------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| -   | Level 2 inputs utilize inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly.  Level 2 inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities that are not active and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly-quoted intervals.  Assets that generally are included in this category may include certain limited partnership interests in hedge funds in which the valuations for substantially all of the investments within the fund are based upon Level 1 or Level 2 inputs and over the counter derivatives that have inputs to the valuations that can be generally corroborated by observable market data. |
| -   | Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.  Assets included in this category generally include equities and direct private equity investments held within consolidated partnerships.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |

----

----

|                                    |   | Quoted Prices in Active |    |   | Significant Other |   |   | Significant      |   |   | Balance as of |   |
|-----------------------------------------|--------|-------------------------|---------|--------|-------------------|--------|--------|------------------|--------|--------|---------------|--------|
|                                    |   | Markets for Identical   |    |   | Observable        |   |   | Unobservable     |   |   | September 30, |   |
| Assets                                  |   | Assets (Level 1)        |    |   | Inputs (Level 2)  |   |   | Inputs (Level 3) |   |   | 2010          |   |
| Cash equivalents                        |   | $                       | 293,661 |   |              | $      | -      |             |   | $      | -             |   |   | $ | 293,661 |   |
| Investments in partnerships             |   |                    | -       |   |              |   | 26,795 |             |   |   | -             |   |   |   | 26,795 |   |
| Investments in securities:              |   |                    |    |   |              |   |   |             |   |   |          |   |   |   |   |   |
|   AFS - Common stocks         |   |                    | 31,594  |   |              |   | -      |             |   |   | -             |   |   |   | 31,594 |   |
|   AFS - Mutual funds          |   |                    | 62,148  |   |              |   | -      |             |   |   | -             |   |   |   | 62,148 |   |
|   Trading - Gov't obligations |   |                    | 1,363   |   |              |   | -      |             |   |   | -             |   |   |   | 1,363 |   |
|   Trading - Common stocks     |   |                    | 128,113 |   |              |   | 90     |             |   |   | 183           |   |   |   | 128,386 |   |
|   Trading - Mutual funds      |   |                    | 1,365   |   |              |   | -      |             |   |   | -             |   |   |   | 1,365 |   |
|   Trading - Convertible bonds |   |                    | 938     |   |              |   | -      |             |   |   | -             |   |   |   | 938 |   |
|   Trading - Preferred stocks  |   |                    | 1,821   |   |              |   | -      |             |   |   | 13            |   |   |   | 1,834 |   |
|   Trading - Other             |   |                    | 204     |   |              |   | 285    |             |   |   | 93            |   |   |   | 582 |   |
| Total investments in securities         |   |                    | 227,546 |   |              |   | 375    |             |   |   | 289           |   |   |   | 228,210 |   |
| Total investments                       |   |                    | 227,546 |   |              |   | 27,170 |             |   |   | 289           |   |   |   | 255,005 |   |
| Total assets at fair value              |   | $                       | 521,207 |   |              | $      | 27,170 |             |   | $      | 289           |   |   | $ | 548,666 |   |
| Liabilities                             |   |                    |    |   |              |   |   |             |   |   |          |   |   |   |   |   |
|   Trading - Common stocks     |   | $                       | 18,387  |   |              | $      | -      |             |   | $      | -             |   |   | $ | 18,387 |   |
|   Trading - Other             |   |                    | 59      |   |              |   | -      |             |   |   | -             |   |   |   | 59 |   |
| Securities sold, not yet purchased      |   | $                       | 18,446  |   |              | $      | -      |             |   | $      | -             |   |   | $ | 18,446 |   |

|                                   |   | Quoted Prices in Active |    |   | Significant Other |   |   | Significant      |   |   | Balance as of |   |
|----------------------------------------|--------|-------------------------|---------|--------|-------------------|--------|--------|------------------|--------|--------|---------------|--------|
|                                   |   | Markets for Identical   |    |   | Observable        |   |   | Unobservable     |   |   | December 31,  |   |
| Assets                                 |   | Assets (Level 1)        |    |   | Inputs (Level 2)  |   |   | Inputs (Level 3) |   |   | 2009          |   |
| Cash equivalents                       |   | $                       | 400,111 |   |              | $      | -      |             |   | $      | -             |   |   | $ | 400,111 |   |
| Investments in partnerships            |   |                    | -       |   |              |   | 25,092 |             |   |   | -             |   |   |   | 25,092 |   |
| Investments in securities:             |   |                    |    |   |              |   |   |             |   |   |          |   |   |   |   |   |
|   AFS - Common stocks        |   |                    | 34,294  |   |              |   | -      |             |   |   | -             |   |   |   | 34,294 |   |
|   AFS - Mutual funds         |   |                    | 62,380  |   |              |   | -      |             |   |   | -             |   |   |   | 62,380 |   |
|   Trading - Common stocks    |   |                    | 58,521  |   |              |   | 108    |             |   |   | 205           |   |   |   | 58,834 |   |
|   Trading - Mutual funds     |   |                    | 1,295   |   |              |   | -      |             |   |   | -             |   |   |   | 1,295 |   |
|   Trading - Preferred stocks |   |                    | -       |   |              |   | -      |             |   |   | 15            |   |   |   | 15 |   |
|   Trading - Other            |   |                    | 249     |   |              |   | 246    |             |   |   | 90            |   |   |   | 585 |   |
| Total investments in securities        |   |                    | 156,739 |   |              |   | 354    |             |   |   | 310           |   |   |   | 157,403 |   |
| Total investments                      |   |                    | 156,739 |   |              |   | 25,446 |             |   |   | 310           |   |   |   | 182,495 |   |
| Total assets at fair value             |   | $                       | 556,850 |   |              | $      | 25,446 |             |   | $      | 310           |   |   | $ | 582,606 |   |
| Liabilities                            |   |                    |    |   |              |   |   |             |   |   |          |   |   |   |   |   |
|   Trading - Common stocks    |   | $                       | 9,569   |   |              | $      | -      |             |   | $      | -             |   |   | $ | 9,569 |   |
| Securities sold, not yet purchased     |   | $                       | 9,569   |   |              | $      | -      |             |   | $      | -             |   |   | $ | 9,569 |   |

----

|                                         |   | Quoted Prices in Active |    |   | Significant Other |   |   | Significant      |   |   | Balance as of |   |
|----------------------------------------------|--------|-------------------------|---------|--------|-------------------|--------|--------|------------------|--------|--------|---------------|--------|
|                                         |   | Markets for Identical   |    |   | Observable        |   |   | Unobservable     |   |   | September 30, |   |
| Assets                                       |   | Assets (Level 1)        |    |   | Inputs (Level 2)  |   |   | Inputs (Level 3) |   |   | 2009          |   |
| Cash equivalents                             |   | $                       | 462,913 |   |              | $      | -      |             |   | $      | -             |   |   | $ | 462,913 |   |
| Investments in partnerships                  |   |                    | -       |   |              |   | 24,685 |             |   |   | -             |   |   |   | 24,685 |   |
| Investments in securities:                   |   |                    |    |   |              |   |   |             |   |   |          |   |   |   |   |   |
|   AFS - Common stocks              |   |                    | 32,746  |   |              |   | -      |             |   |   | -             |   |   |   | 32,746 |   |
|   AFS - Mutual funds               |   |                    | 58,722  |   |              |   | -      |             |   |   | -             |   |   |   | 58,722 |   |
|   Trading - U.S. Gov't obligations |   |                    | -       |   |              |   | -      |             |   |   | -             |   |   |   | - |   |
|   Trading - Common stocks          |   |                    | 79,346  |   |              |   | 102    |             |   |   | 232           |   |   |   | 79,680 |   |
|   Trading - Mutual funds           |   |                    | 1,254   |   |              |   | -      |             |   |   | -             |   |   |   | 1,254 |   |
|   Trading - Preferred stocks       |   |                    | 9       |   |              |   | -      |             |   |   | 9             |   |   |   | 18 |   |
|   Trading - Other                  |   |                    | 67      |   |              |   | -      |             |   |   | 84            |   |   |   | 151 |   |
| Total investments in securities              |   |                    | 172,144 |   |              |   | 102    |             |   |   | 325           |   |   |   | 172,571 |   |
| Total investments                            |   |                    | 172,144 |   |              |   | 24,787 |             |   |   | 325           |   |   |   | 197,256 |   |
| Total assets at fair value                   |   | $                       | 635,057 |   |              | $      | 24,787 |             |   | $      | 325           |   |   | $ | 660,169 |   |
| Liabilities                                  |   |                    |    |   |              |   |   |             |   |   |          |   |   |   |   |   |
|   Trading - common stocks          |   | $                       | 9,738   |   |              | $      | -      |             |   | $      | -             |   |   | $ | 9,738 |   |
| Securities sold, not yet purchased           |   | $                       | 9,738   |   |              | $      | -      |             |   | $      | -             |   |   | $ | 9,738 |   |

|                |   |                |   |   |                |   |   |        |   |   | Total         |   |     |      |   |   |       |   |    |     |   |    |   |   |
|---------------------|--------|---------------------|--------|--------|---------------------|--------|--------|-------------|--------|--------|---------------|--------|----------|-----------|--------|--------|------------|--------|---------|----------|--------|---------|--------|--------|
|                |   |                |   |   |                |   |   |        |   |   | Unrealized    |   |     |      |   |   |       |   |    |     |   |    |   |   |
|                |   |                |   |   |                |   |   |        |   |   | Gains or      |   |     | Total     |   |   |       |   |    |     |   |    |   |   |
|                |   |                |   |   | Total Realized and  |   |   | (Losses)    |   |   | Realized      |   |     |      |   |   | Net        |   |    |     |   |
|                |   |                |   |   | Unrealized Gains or |   |   | Included in |   |   | and           |   |     |      |   |   | Transfers  |   |    |     |   |
|                |   |  June 30, 2010 |   |   | (Losses) in Income  |   |   | Other       |   |   | Unrealized    |   |     | Purchases |   |   | In and/or  |   |    |     |   |
|                |   | Beginning           |   |   |                |   |   | AFS         |   |   | Comprehensive |   |     | Gains or  |   |   | and Sales, |   |    | (Out) of |   |    | Ending |   |
| Asset               |   | Balance             |   |   | Trading             |   |   | Investments |   | Income |          |   | (Losses) |      |   | net    |       |   | Level 3 |     |   | Balance |   |
| Financial           |   |                |   |   |                |   |   |        |   |   |          |   |     |      |   |   |       |   |    |     |   |    |   |   |   |
| instruments owned:  |   |                |   |   |                |   |   |        |   |   |          |   |     |      |   |   |       |   |    |     |   |    |
| Trading - Common    |   |                |   |   |                |   |   |        |   |   |          |   |     |      |   |   |       |   |    |     |   |    |
|   stocks  |   | $                   | 272    |   |                | $      | 18     |        |   | $      | -             |   |     | $         | -      |   |       | $      | 18      |     |   | $       | (107   | )      |   | $ | - |   |   | $ | 183 |   |
| Trading - Preferred |   |                |   |   |                |   |   |        |   |   |          |   |     |      |   |   |       |   |    |     |   |    |   |   |   |   |   |   |   |
|   stocks  |   |                | 11     |   |                |   | 2      |        |   |   | -             |   |     |      | -      |   |       |   | 2       |     |   |    | -      |   |   |   | - |   |   |   | 13 |   |
| Trading - Other     |   |                | 93     |   |                |   | -      |        |   |   | -             |   |     |      | -      |   |       |   | -       |     |   |    | -      |   |   |   | - |   |   |   | 93 |   |
| Total               |   | $                   | 376    |   |                | $      | 20     |        |   | $      | -             |   |     | $         | -      |   |       | $      | 20      |     |   | $       | (107   | )      |   | $ | - |   |   | $ | 289 |   |

----

|                |   |         |   |   |                |   |   |        |   |   | Total         |   |   |      |   |   |       |   |   |     |   |   |    |   |
|---------------------|--------|--------------|--------|--------|---------------------|--------|--------|-------------|--------|--------|---------------|--------|--------|-----------|--------|--------|------------|--------|--------|----------|--------|--------|---------|--------|
|                |   |         |   |   |                |   |   |        |   |   | Unrealized    |   |   |      |   |   |       |   |   |     |   |   |    |   |
|                |   |         |   |   |                |   |   |        |   |   | Gains or      |   |   | Total     |   |   |       |   |   |     |   |   |    |   |
|                |   |         |   |   | Total Realized and  |   |   | (Losses)    |   |   | Realized      |   |   |      |   |   | Net        |   |   |     |   |
|                |   | December 31, |   |   | Unrealized Gains or |   |   | Included in |   |   | and           |   |   |      |   |   | Transfers  |   |   |     |   |
|                |   | 2009         |   |   | (Losses) in Income  |   |   | Other       |   |   | Unrealized    |   |   | Purchases |   |   | In and/or  |   |   |     |   |
|                |   | Beginning    |   |   |                |   |   | AFS         |   |   | Comprehensive |   |   | Gains or  |   |   | and Sales, |   |   | (Out) of |   |   | Ending  |   |
| Asset               |   | Balance      |   |   | Trading             |   |   | Investments |   |   | Income        |   |   | (Losses)  |   |   | net        |   |   | Level 3  |   |   | Balance |   |
| Financial           |   |         |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |
| instruments owned:  |   |         |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |
| Trading - Common    |   |         |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |
|   stocks  |   | $            | 205    |   |                | $      | 47     |        |   | $      | -             |   |   | $         | -      |   |       | $      | 47     |     |   | $      | (139    | )      |   | $ | 70 |   |   | $ | 183 |   |
| Trading - Preferred |   |         |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |   |   |   |   |   |   |   |
|   stocks  |   |         | 15     |   |                |   | (2     | )           |   |   | -             |   |   |      | -      |   |       |   | (2     | )        |   |   | -       |   |   |   | - |   |   |   | 13 |   |
| Trading - Other     |   |         | 90     |   |                |   | 3      |        |   |   | -             |   |   |      | -      |   |       |   | 3      |     |   |   | -       |   |   |   | - |   |   |   | 93 |   |
| Total               |   | $            | 310    |   |                | $      | 48     |        |   | $      | -             |   |   | $         | -      |   |       | $      | 48     |     |   | $      | (139    | )      |   | $ | 70 |   |   | $ | 289 |   |

|                |   |               |   |   |                |   |   |        |   |   | Total         |   |   |      |   |   |       |   |   |     |   |   |    |   |
|---------------------|--------|--------------------|--------|--------|---------------------|--------|--------|-------------|--------|--------|---------------|--------|--------|-----------|--------|--------|------------|--------|--------|----------|--------|--------|---------|--------|
|                |   |               |   |   |                |   |   |        |   |   | Unrealized    |   |   |      |   |   |       |   |   |     |   |   |    |   |
|                |   |               |   |   |                |   |   |        |   |   | Gains or      |   |   | Total     |   |   |       |   |   |     |   |   |    |   |
|                |   |               |   |   | Total Realized and  |   |   | (Losses)    |   |   | Realized      |   |   |      |   |   | Net        |   |   |     |   |
|                |   |               |   |   | Unrealized Gains or |   |   | Included in |   |   | and           |   |   |      |   |   | Transfers  |   |   |     |   |
|                |   | June 30, 2009 |   |   | (Losses) in Income  |   |   | Other       |   |   | Unrealized    |   |   | Purchases |   |   | In and/or  |   |   |     |   |
|                |   | Beginning          |   |   |                |   |   | AFS         |   |   | Comprehensive |   |   | Gains or  |   |   | and Sales, |   |   | (Out) of |   |   | Ending  |   |
| Asset               |   | Balance            |   |   | Trading             |   |   | Investments |   |   | Income        |   |   | (Losses)  |   |   | net        |   |   | Level 3  |   |   | Balance |   |
| Financial           |   |               |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |
| instruments owned:  |   |               |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |
| Trading - Common    |   |               |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |
|   stocks  |   | $                  | 242    |   |                | $      | (10    | )           |   | $      | -             |   |   | $         | -      |   |       | $      | (10    | )        |   | $      | -       |   |   | $ | - |   |   | $ | 232 |   |
| Trading - Preferred |   |               |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |   |   |   |   |   |   |   |
|   stocks  |   |               | 14     |   |                |   | (5     | )           |   |   | -             |   |   |      | -      |   |       |   | (5     | )        |   |   | -       |   |   |   | - |   |   |   | 9 |   |
| Trading - Other     |   |               | 172    |   |                |   | (62    | )           |   |   | -             |   |   |      | -      |   |       |   | (62    | )        |   |   | (26     | )      |   |   | - |   |   |   | 84 |   |
| Total               |   | $                  | 428    |   |                | $      | (77    | )           |   | $      | -             |   |   | $         | -      |   |       | $      | (77    | )        |   | $      | (26     | )      |   | $ | - |   |   | $ | 325 |   |

----

|                |   |         |   |   |                |   |   |        |   |   | Total         |   |   |      |   |   |       |   |   |     |   |   |    |   |
|---------------------|--------|--------------|--------|--------|---------------------|--------|--------|-------------|--------|--------|---------------|--------|--------|-----------|--------|--------|------------|--------|--------|----------|--------|--------|---------|--------|
|                |   |         |   |   |                |   |   |        |   |   | Unrealized    |   |   |      |   |   |       |   |   |     |   |   |    |   |
|                |   |         |   |   |                |   |   |        |   |   | Gains or      |   |   | Total     |   |   |       |   |   |     |   |   |    |   |
|                |   |         |   |   | Total Realized and  |   |   | (Losses)    |   |   | Realized      |   |   |      |   |   | Net        |   |   |     |   |
|                |   | December 31, |   |   | Unrealized Gains or |   |   | Included in |   |   | and           |   |   |      |   |   | Transfers  |   |   |     |   |
|                |   | 2008         |   |   | (Losses) in Income  |   |   | Other       |   |   | Unrealized    |   |   | Purchases |   |   | In and/or  |   |   |     |   |
|                |   | Beginning    |   |   |                |   |   | AFS         |   |   | Comprehensive |   |   | Gains or  |   |   | and Sales, |   |   | (Out) of |   |   | Ending  |   |
| Asset               |   | Balance      |   |   | Trading             |   |   | Investments |   |   | Income        |   |   | (Losses)  |   |   | net        |   |   | Level 3  |   |   | Balance |   |
| Financial           |   |         |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |
| instruments owned:  |   |         |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |
| Trading - Common    |   |         |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |
|   stocks  |   | $            | 1,115  |   |                | $      | (5     | )           |   | $      | -             |   |   | $         | -      |   |       | $      | (5     | )        |   | $      | (1      | )      |   | $ | (877 | ) |   | $ | 232 |   |
| Trading - Preferred |   |         |   |   |                |   |   |        |   |   |          |   |   |      |   |   |       |   |   |     |   |   |    |   |   |   |   |   |   |   |   |   |
|   stocks  |   |         | 95     |   |                |   | (86    | )           |   |   | -             |   |   |      | -      |   |       |   | (86    | )        |   |   | -       |   |   |   | - |   |   |   | 9 |   |
| Trading - Other     |   |         | 331    |   |                |   | (193   | )           |   |   | -             |   |   |      | -      |   |       |   | (193   | )        |   |   | (54     | )      |   |   | - |   |   |   | 84 |   |
| Total               |   | $            | 1,541  |   |                | $      | (284   | )           |   | $      | -             |   |   | $         | -      |   |       | $      | (284   | )        |   | $      | (55     | )      |   | $ | (877 | ) |   | $ | 325 |   |

----

|                                                            |   | Three         |   |   | Three         |   |   | Nine          |   |   | Nine          |   |
|-----------------------------------------------------------------|--------|---------------|--------|--------|---------------|--------|--------|---------------|--------|--------|---------------|--------|
|                                                            |   | Months        |   |   | Months        |   |   | Months        |   |   | Months        |   |
|                                                            |   | Ended         |   |   | Ended         |   |   | Ended         |   |   | Ended         |   |
|                                                            |   | September 30, |   |   | September 30, |   |   | September 30, |   |   | September 30, |   |
| (in thousands, except per share amounts)                        |   | 2010          |   |   | 2009          |   |   | 2010          |   |   | 2009          |   |
| Basic:                                                          |   |          |   |   |          |   |   |          |   |   |          |   |
| Net income attributable to GAMCO Investors, Inc.'s shareholders |   | $             | 20,106 |   |          | $      | 14,651 |          |   | $      | 41,881        |   |   | $ | 36,179 |   |
| Weighted average shares outstanding                             |   |          | 26,828 |   |          |   | 27,366 |          |   |   | 26,996        |   |   |   | 27,376 |   |
| Basic net income attributable to GAMCO Investors, Inc.'s        |   |          |   |   |          |   |   |          |   |   |          |   |   |   |   |   |
|   shareholders per share                              |   | $             | 0.75   |   |          | $      | 0.54   |          |   | $      | 1.55          |   |   | $ | 1.32 |   |
|                                                            |   |          |   |   |          |   |   |          |   |   |          |   |   |   |   |   |
| Diluted:                                                        |   |          |   |   |          |   |   |          |   |   |          |   |   |   |   |   |
| Net income attributable to GAMCO Investors, Inc.'s shareholders |   | $             | 20,106 |   |          | $      | 14,651 |          |   | $      | 41,881        |   |   | $ | 36,179 |   |
| Add interest expense on convertible notes, net of management    |   |          |   |   |          |   |   |          |   |   |          |   |   |   |   |   |
|   fee and taxes                                       |   |          | 721    |   |          |   | -      |          |   |   | 791           |   |   |   | - |   |
| Total                                                           |   |          | 20,827 |   |          |   | 14,651 |          |   |   | 42,672        |   |   |   | 36,179 |   |
|                                                            |   |          |   |   |          |   |   |          |   |   |          |   |   |   |   |   |
| Weighted average share outstanding                              |   |          | 26,828 |   |          |   | 27,366 |          |   |   | 26,996        |   |   |   | 27,376 |   |
| Dilutive stock options and restricted stock awards              |   |          | 262    |   |          |   | 139    |          |   |   | 238           |   |   |   | 88 |   |
| Assumed conversion of convertible notes                         |   |          | 1,274  |   |          |   | -      |          |   |   | 584           |   |   |   | - |   |
| Total                                                           |   |          | 28,364 |   |          |   | 27,505 |          |   |   | 27,818        |   |   |   | 27,464 |   |
| Diluted net income attributable to GAMCO Investors, Inc.'s      |   |          |   |   |          |   |   |          |   |   |          |   |   |   |   |   |
|   shareholders per share                              |   | $             | 0.73   |   |          | $      | 0.53   |          |   | $      | 1.53          |   |   | $ | 1.32 |   |

----

|      |   |   | 2009   |   |   | 2010   |   |   | 2011   |   |   | 2012   |   |   | 2013   |   |   | 2014   |   |   | 2015   |   |
|-----------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
|      | Q1     |   |   | $      | 1,271  |   |   | $      | 1,382  |   |   | $      | 926    |   |   | $      | 890    |   |   | $      | 203    |   |   | $ | 95 |   |   | $ | 95 |   |
|      | Q2     |   |   |   | 1,267  |   |   |   | 1,422  |   |   |   | 922    |   |   |   | 889    |   |   |   | 182    |   |   |   | 95 |   |   |   | 63 |   |
|      | Q3     |   |   |   | 1,283  |   |   |   | 1,416  |   |   |   | 906    |   |   |   | 889    |   |   |   | 117    |   |   |   | 95 |   |   |   | - |   |
|      | Q4     |   |   |   | 1,264  |   |   |   | 1,253  |   |   |   | 898    |   |   |   | 660    |   |   |   | 107    |   |   |   | 95 |   |   |   | - |   |
| Full Year |   |   | $      | 5,085  |   |   | $      | 5,473  |   |   | $      | 3,652  |   |   | $      | 3,328  |   |   | $      | 609    |   |   | $ | 380 |   |   | $ | 158 |   |

----

----

----

| -   | Our open-end equity funds AUM were $10.0 billion on September 30, 2010, 26.0% higher than the $7.9 billion on September 30, 2009 and 14.7% above the $8.7 billion on June 30, 2010.  During the third quarter of 2010, we had net cash inflow of $281 million. |
|---------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| -   | Our institutional and private wealth management business ended the quarter with $12.4 billion in separately managed accounts, up 20.4% from the $10.3 billion on September 30, 2009 and 13.8% higher than the June 30, 2010 level of $10.9 billion.  During the third quarter of 2010, we had net cash inflow of $47 million. |
|---------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| -   | Our closed-end funds had AUM of $5.0 billion on September 30, 2010, climbing 15.2% from the $4.4 billion on September 30, 2009 and increasing 12.6% from the $4.5 billion on June 30, 2010.  During the third quarter of 2010, we had net cash inflow of $111 million. |
|---------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| -   | Our investment partnerships AUM were $466 million on September 30, 2010 versus $291 million on September 30, 2009 and $406 million on June 30, 2010.  During the third quarter of 2010, we had net cash inflow of $40 million. |
|---------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| -   | AUM in The Gabelli U.S. Treasury Money Market Fund, our 100% U.S. Treasury money market fund, was flat at $1.6 billion at September 30, 2010 compared with $1.6 billion at both June 30, 2010 and September 30, 2009. |
|---------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| -   | We have the opportunity to earn base fees and incentive fees for certain institutional client assets, assets attributable to preferred issues for our closed-end funds, our Gabelli Global Deal Fund (NYSE: GDL) and investment partnership assets.  As of September 30, 2010, assets with incentive based fees were $3.0 billion, 11.1% higher than the $2.7 billion on September 30, 2009 and 7.1% above the $2.8 billion on June 30, 2010. |
|---------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

| The Company reported Assets Under Management as follows (in millions): |   |     |   |   |            |   |   |      |   |   |
|------------------------------------------------------------------------|--------|----------|--------|--------|-----------------|--------|--------|-----------|--------|--------|
|                                                                   |   |     |   |   |            |   |   |      |   |   |   |   |   |   |   |
| Table I: Fund Flows - 3rd Quarter 2010                                 |   |     |   |   |            |   |   |      |   |   |   |   |   |
|                                                                   |   |     |   |   | Closed-end Fund |   |   |      |   |   |   |   |
|                                                                   |   |     |   |   | distributions,  |   |   |      |   |   | Market |   |   |   |   |
|                                                                   |   | June 30, |   |   | net of          |   |   | Net cash  |   |   | appreciation/ |   |   | September 30, |   |
|                                                                   |   | 2010     |   |   | reinvestments   |   |   | flows (a) |   |   | (depreciation) |   |   | 2010 |   |
| Equities:                                                              |   |     |   |   |            |   |   |      |   |   |   |   |   |   |   |
| Open-end Funds                                                         |   | $        | 8,684  |   |            | $      | -      |      |   | $      | 281 |   |   | $ | 997 |   |   | $ | 9,962 |   |
| Closed-end Funds                                                       |   |     | 4,470  |   |            |   | (83    | )         |   |   | 111 |   |   |   | 535 |   |   |   | 5,033 |   |
| Institutional & PWM - direct                                       |   |     | 8,988  |   |            |   | -      |      |   |   | 10 |   |   |   | 1,174 |   |   |   | 10,172 |   |
| Institutional & PWM - sub-advisory                                 |   |     | 1,935  |   |            |   | -      |      |   |   | 37 |   |   |   | 246 |   |   |   | 2,218 |   |
| Investment Partnerships                                                |   |     | 406    |   |            |   | -      |      |   |   | 40 |   |   |   | 20 |   |   |   | 466 |   |
| Total Equities                                                         |   |     | 24,483 |   |            |   | (83    | )         |   |   | 479 |   |   |   | 2,972 |   |   |   | 27,851 |   |
| Fixed Income:                                                          |   |     |   |   |            |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |
| Money-Market Fund                                                      |   |     | 1,579  |   |            |   | -      |      |   |   | 65 |   |   |   | - |   |   |   | 1,644 |   |
| Institutional & PWM                                                |   |     | 26     |   |            |   | -      |      |   |   | - |   |   |   | - |   |   |   | 26 |   |
| Total Fixed Income                                                     |   |     | 1,605  |   |            |   | -      |      |   |   | 65 |   |   |   | - |   |   |   | 1,670 |   |
| Total Assets Under Management                                          |   | $        | 26,088 |   |            | $      | (83    | )         |   | $      | 544 |   |   | $ | 2,972 |   |   | $ | 29,521 |   |
| (a) Includes $111 million of shares issued for closed-end funds.       |   |     |   |   |            |   |   |      |   |   |   |   |   |

| The Company reported Assets Under Management as follows (in millions):           |   |         |   |   |            |   |     |      |   |   |          |
|----------------------------------------------------------------------------------|--------|--------------|--------|--------|-----------------|--------|----------|-----------|--------|--------|---------------|
|                                                                             |   |         |   |   |            |   |     |      |   |   |          |   |   |   |   |   |
| Table II: Fund Flows - Nine months ended September 30, 2010                      |   |         |   |   |            |   |     |      |
|                                                                             |   |         |   |   | Closed-end Fund |   |     |      |   |   |          |   |   |
|                                                                             |   |         |   |   | distributions,  |   |     |      |   |   |          | Market |   |   |   |   |
|                                                                             |   | December 31, |   | net of |            |   | Net cash |      |   |   | appreciation/ |   |   | September 30, |   |
|                                                                             |   | 2009         |   |   | reinvestments   |   |     | flows (a) |   |   |          | (depreciation) |   |   | 2010 |   |
| Equities:                                                                        |   |         |   |   |            |   |     |      |   |   |          |   |   |   |   |   |
| Open-end Funds                                                                   |   | $            | 8,476  |   |            | $      | -        |      |   | $      | 742           |   |   |   | $ | 744 |   |   | $ | 9,962 |   |
| Closed-end Funds                                                                 |   |         | 4,609  |   |            |   | (232     | )         |   |   | 302           |   |   |   |   | 354 |   |   |   | 5,033 |   |
| Institutional & PWM - direct                                                 |   |         | 9,312  |   |            |   | -        |      |   |   | (152          | ) |   |   |   | 1,012 |   |   |   | 10,172 |   |
| Institutional & PWM - sub-advisory                                           |   |         | 1,897  |   |            |   | -        |      |   |   | 120           |   |   |   |   | 201 |   |   |   | 2,218 |   |
| Investment Partnerships                                                          |   |         | 305    |   |            |   | -        |      |   |   | 134           |   | (b) |   |   | 27 |   |   |   | 466 |   |
| Total Equities                                                                   |   |         | 24,599 |   |            |   | (232     | )         |   |   | 1,146         |   |   |   |   | 2,338 |   |   |   | 27,851 |   |
| Fixed Income:                                                                    |   |         |   |   |            |   |     |      |   |   |          |   |   |   |   |   |   |   |   |   |   |
| Money-Market Fund                                                                |   |         | 1,721  |   |            |   | -        |      |   |   | (78           | ) |   |   |   | 1 |   |   |   | 1,644 |   |
| Institutional & PWM                                                          |   |         | 26     |   |            |   | -        |      |   |   | -             |   |   |   |   | - |   |   |   | 26 |   |
| Total Fixed Income                                                               |   |         | 1,747  |   |            |   | -        |      |   |   | (78           | ) |   |   |   | 1 |   |   |   | 1,670 |   |
| Total Assets Under Management                                                    |   | $            | 26,346 |   |            | $      | (232     | )         |   | $      | 1,068         |   |   |   | $ | 2,339 |   |   | $ | 29,521 |   |
| (a) Includes $302 million of shares issued for closed-end funds.                 |   |         |   |   |            |   |     |      |   |   |          |   |   |   |
| (b) Includes $50 million invested by the Company in a new merger arbitrage fund. |   |         |   |   |            |   |     |      |

----

| Table III: Assets Under Management     |   |          |   |   |          |   |   |       |   |
|----------------------------------------|--------|---------------|--------|--------|---------------|--------|--------|------------|--------|
|                                   |   | September 30, |   |   | September 30, |   |   | %          |   |
|                                   |   | 2009          |   |   | 2010          |   |   | Inc.(Dec.) |   |
| Equities:                              |   |          |   |   |          |   |   |       |   |
| Open-end Funds                         |   | $             | 7,906  |   |          | $      | 9,962  |       |   |   | 26.0 | % |
| Closed-end Funds                       |   |          | 4,369  |   |          |   | 5,033  |       |   |   | 15.2 |   |
| Institutional & PWM - direct       |   |          | 8,491  |   |          |   | 10,172 |       |   |   | 19.8 |   |
| Institutional & PWM - sub-advisory |   |          | 1,777  |   |          |   | 2,218  |       |   |   | 24.8 |   |
| Investment Partnerships                |   |          | 291    |   |          |   | 466    |       |   |   | 60.1 |   |
| Total Equities                         |   |          | 22,834 |   |          |   | 27,851 |       |   |   | 22.0 |   |
| Fixed Income:                          |   |          |   |   |          |   |   |       |   |   |   |   |
| Money-Market Fund                      |   |          | 1,616  |   |          |   | 1,644  |       |   |   | 1.7 |   |
| Institutional & PWM                |   |          | 26     |   |          |   | 26     |       |   |   | - |   |
| Total Fixed Income                     |   |          | 1,642  |   |          |   | 1,670  |       |   |   | 1.7 |   |
| Total Assets Under Management          |   | $             | 24,476 |   |          | $      | 29,521 |       |   |   | 20.6 | % |

| Table IV: Assets Under Management by Quarter |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|----------------------------------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
|                                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | % Increase/ |   |
|                                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | (decrease) from |   |
|                                         |   |   | 9/09   |   |   |   | 12/09  |   |   |   | 3/10   |   |   |   | 6/10   |   |   |   | 9/10 |   |   |   | 9/09 |   |   |   | 6/10 |   |
| Equities:                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Open-end Funds                               |   | $      | 7,906  |   |   | $      | 8,476  |   |   | $      | 9,153  |   |   | $      | 8,684  |   |   | $ | 9,962 |   |   |   | 26.0 | % |   |   | 14.7 | % |
| Closed-end Funds                             |   |   | 4,369  |   |   |   | 4,609  |   |   |   | 4,766  |   |   |   | 4,470  |   |   |   | 5,033 |   |   |   | 15.2 |   |   |   | 12.6 |   |
| Institutional & PWM - direct             |   |   | 8,491  |   |   |   | 9,312  |   |   |   | 9,904  |   |   |   | 8,988  |   |   |   | 10,172 |   |   |   | 19.8 |   |   |   | 13.2 |   |
| Institutional & PWM - sub-advisory       |   |   | 1,777  |   |   |   | 1,897  |   |   |   | 2,059  |   |   |   | 1,935  |   |   |   | 2,218 |   |   |   | 24.8 |   |   |   | 14.6 |   |
| Investment Partnerships                      |   |   | 291    |   |   |   | 305    |   |   |   | 341    |   |   |   | 406    |   |   |   | 466 |   |   |   | 60.1 |   |   |   | 14.8 |   |
| Total Equities                               |   |   | 22,834 |   |   |   | 24,599 |   |   |   | 26,223 |   |   |   | 24,483 |   |   |   | 27,851 |   |   |   | 22.0 |   |   |   | 13.8 |   |
| Fixed Income:                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Money-Market Fund                            |   |   | 1,616  |   |   |   | 1,721  |   |   |   | 1,727  |   |   |   | 1,579  |   |   |   | 1,644 |   |   |   | 1.7 |   |   |   | 4.1 |   |
| Institutional & PWM                      |   |   | 26     |   |   |   | 26     |   |   |   | 26     |   |   |   | 26     |   |   |   | 26 |   |   |   | - |   |   |   | - |   |
| Total Fixed Income                           |   |   | 1,642  |   |   |   | 1,747  |   |   |   | 1,753  |   |   |   | 1,605  |   |   |   | 1,670 |   |   |   | 1.7 |   |   |   | 4.0 |   |
| Total Assets Under Management                |   | $      | 24,476 |   |   | $      | 26,346 |   |   | $      | 27,976 |   |   | $      | 26,088 |   |   | $ | 29,521 |   |   |   | 20.6 | % |   |   | 13.2 | % |

----

| Gabelli/GAMCO Funds Morningstar Ratings Based on Risk Adjusted returns as of September 30, 2010 for funds that we manage                                                                                                             |                      |                           |          |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------------------|--------------------------------|---------------|
|                                                                                                                                                                                                                                 |                      | Overall Rating                 | 3 Year Rating | 5 Year Rating | 10 Year Rating |
|                                                                                                                                                                                                                                 | Morningstar               |                           | # of          |   | # of |   | # of |   | # of |
| FUND                                                                                                                                                                                                                                 | Category                  | Stars                          | Funds         | Stars | Funds | Stars | Funds | Stars | Funds |
| Gabelli ABC AAA                                                                                                                                                                                                                      | Mid-Cap Blend             | êêêêê | 371           | êêêêê | 371 | êêêêê | 306 | êêêêê | 163 |
| Gabelli Asset AAA                                                                                                                                                                                                                    | Large Blend               | êêêêê | 1723          | êêêê | 1723 | êêêêê | 1422 | êêêêê | 761 |
| Gabelli Blue Chip Value AAA                                                                                                                                                                                                          | Large Blend               | êêêê       | 1723          | êêêê | 1723 | êêêê | 1422 | êêê | 761 |
| Gabelli Equity Income AAA                                                                                                                                                                                                            | Large Value               | êêêêê | 1127          | êêêêê | 1127 | êêêêê | 642 | êêêêê | 490 |
| Gabelli Small Cap Growth AAA                                                                                                                                                                                                         | Small Blend               | êêêêê | 556           | êêêêê | 556 | êêêêê | 475 | êêêê | 254 |
| Gabelli SRI Green AAA                                                                                                                                                                                                                | Mid-Cap Growth            | êêêêê | 690           | êêêêê | 690 | n/a | n/a | n/a | n/a |
| Gabelli Utilities AAA                                                                                                                                                                                                                | Specialty-Utilities       | êêêê       | 91            | êêêêê | 91 | êêêê | 84 | êêêê | 57 |
| Gabelli Value A                                                                                                                                                                                                                      | Mid-Cap Blend             | êêê             | 371           | êê | 371 | êêê | 306 | êêê | 163 |
| Gabelli Woodland Small Cap Value AAA                                                                                                                                                                                                 | Small Blend               | êêê             | 556           | êê | 556 | êêê | 475 | n/a | n/a |
| GAMCO Global Convertible Secs AAA                                                                                                                                                                                                    | Convertibles              | êê                   | 64            | êê | 64 | ê | 57 | êê | 43 |
| GAMCO Global Growth AAA                                                                                                                                                                                                              | World Stock               | êêê             | 612           | êêê | 612 | êêê | 485 | êê | 264 |
| GAMCO Global Opportunity AAA                                                                                                                                                                                                         | World Stock               | êêê             | 612           | êêê | 612 | êêê | 485 | êêê | 264 |
| GAMCO Global Telecommunications AAA                                                                                                                                                                                                  | Specialty-Communications  | êêêê       | 39            | êêê | 39 | êêêê | 33 | êêêê | 22 |
| GAMCO Gold AAA                                                                                                                                                                                                                       | Specialty-Precious Metals | êêê             | 71            | êêê | 71 | êêê | 60 | êêê | 38 |
| GAMCO Growth AAA                                                                                                                                                                                                                     | Large Growth              | êê                   | 1518          | êê | 1518 | êê | 1279 | êê | 752 |
| GAMCO International Growth AAA                                                                                                                                                                                                       | Foreign Large Growth      | êêê             | 209           | êêêê | 209 | êêê | 154 | êêê | 84 |
| GAMCO Mathers                                                                                                                                                                                                                        | Conservative Allocation   | êê                   | 504           | êêê | 504 | êê | 406 | ê | 159 |
| Gabelli Enterprise Mergers & Acquisitions A                                                                                                                                                                                      | Mid-cap Blend             | êêêê       | 371           | êêêê | 371 | êêêê | 306 | n/a | n/a |
| Comstock Capital Value AAA                                                                                                                                                                                                           | Bear Market               | n/a                            | n/a           | n/a | n/a | n/a | n/a | n/a | n/a |
| Percent of Rated funds rated 4 or 5 stars                                                                                                                                                                                            |                      | 50.00%                         |          | 50.00% |   | 47.06% |   | 40.00% |   |
|                                                                                                                                                                                                                                 |                      |                           |          |   |   |   |   |   |   |
| The Overall Morningstar RatingTM is derived from a weighted average of the performance figures associated with its three, five and ten year (if applicable) Morningstar Rating metrics.                                         |
| Data presented reflects past performance, which is no guarantee of future results.  Ratings are for Class AAA or A shares only, other classes may have different performance                                               |
| characteristics.  Unrated funds and closed-end funds are not listed.  For each fund with at least a three year history, Morningstar calculates a Morningstar Rating based on a                                   |
| Morningstar Risk-Adjusted Return measure (including the effects of sales charges, loads, and redemption fees) that accounts for variation in a fund's monthly performance, placing                                                   |
| more emphasis on downward variations and rewarding consistent performance.  The top 10% of the funds in each category receive 5 stars, the next 22.5% receive 4 stars, the next 35%                                        |
| receive 3 stars, the next 22.5% receive 2 stars, and the bottom 10% receive 1 star.  (Each share class is counted as a fraction of one fund within this scale and rated separately, which may                              |
| cause slight variations in the distribution percentages.)  Strong relative performance is not indicative of positive fund returns.  © 2010 Morningstar, Inc.  All rights reserved.  The |
| information contained herein:  (1) is proprietary to Morningstar and/or its content providers; (2) may not be copied or distributed; and (3) is not warranted to be accurate, complete or                                  |
| timely.  Neither Morningstar nor its content providers are responsible for any damages or losses arising from any use of this information.  Investors should consider the investment                                  |
| objectives, risks, sales charges and expenses of the fund carefully before investing.  Each Fund's prospectus contains this and other information about the Funds and is available,                                        |
| along with information on other Gabelli Funds, by calling 800-GABELLI (422-3554), online at www.gabelli.com/funds or from your financial advisor.  The prospectus should be                                                |
| read carefully before investing.  Distributed by Gabelli & Company, One Corporate Center, Rye, NY 10580 Call 1-800-GABELLI (422-3554) for a prospectus.                                                                |
| The inception date for the Gabelli SRI Green Fund was June 1, 2007.  The inception date for the Gabelli Woodland Small Cap Value Fund was December 31, 2002.                                                               |
| The inception date for the Gabelli Enterprise Mergers & Acquisitions Fund was February 28, 2001.  The inception date for the Comstock Capital Value Fund was October 10, 1985.                                         |

----

| GABELLI/GAMCO FUNDS                                                                                                                                                                                         |                                  | Gabelli Funds Lipper Rankings as of September 30, 2010 |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------------------------------|--------------------------------------------------------|
|                                                                                                                                                                                                        |                                  | 1 Yr - 09/30/09-09/30/10                               | 3 Yrs - 09/30/07-09/30/10 | 5 Yrs - 09/30/05-09/30/10 | 10 Yrs - 09/30/00-09/30/10 |
|                                                                                                                                                                                                        |                                  | Percentile                                             | Rank / | Percentile | Rank / | Percentile | Rank / | Percentile | Rank / |
| Fund Name                                                                                                                                                                                                   | Lipper Category                       | Rank                                                   | Total Funds | Rank | Total Funds | Rank | Total Funds | Rank | Total Funds |
| Gabelli Asset; AAA                                                                                                                                                                                          | Multi-Cap Core Funds                  | 6                                                      | 46/875 | 18 | 135/761 | 7 | 39/610 | 16 | 41/265 |
| Gabelli Value Fund; A                                                                                                                                                                                       | Multi-Cap Core Funds                  | 1                                                      | 3/875 | 27 | 204/761 | 20 | 119/610 | 27 | 70/265 |
| Gabelli SRI; AAA                                                                                                                                                                                            | Multi-Cap Growth Funds                | 90                                                     | 383/429 | 2 | 6/388 | - | - | - | - |
| Gabelli Eq:Eq Inc; AAA                                                                                                                                                                                      | Equity Income Funds                   | 50                                                     | 138/276 | 22 | 52/237 | 22 | 43/195 | 13 | 13/106 |
| GAMCO Growth; AAA                                                                                                                                                                                           | Large-Cap Growth Funds                | 97                                                     | 824/856 | 74 | 543/737 | 70 | 429/619 | 73 | 255/350 |
| Gabelli Eq:SC Gro; AAA                                                                                                                                                                                      | Small-Cap Core Funds                  | 18                                                     | 134/778 | 12 | 77/684 | 9 | 50/561 | 19 | 54/296 |
| Gabelli Eq:Wd SCV; AAA                                                                                                                                                                                      | Small-Cap Core Funds                  | 57                                                     | 439/778 | 40 | 268/684 | 50 | 280/561 | - | - |
| GAMCO Gl:Oppty; AAA                                                                                                                                                                                         | Global Large-Cap Growth               | 22                                                     | 27/123 | 26 | 22/86 | 20 | 14/72 | 19 | 8/43 |
| GAMCO Gl:Growth; AAA                                                                                                                                                                                        | Global Large-Cap Growth               | 73                                                     | 91/123 | 29 | 25/86 | 47 | 34/72 | 74 | 34/43 |
| GAMCO Gold; AAA                                                                                                                                                                                             | Precious Metal Funds                  | 44                                                     | 36/82 | 46 | 31/67 | 38 | 20/52 | 31 | 10/32 |
| GAMCO Intl Gro; AAA                                                                                                                                                                                         | International Large-Cap Growth        | 8                                                      | 15/202 | 30 | 50/167 | 59 | 74/126 | 52 | 44/84 |
| Gabelli Bl Chp Val; AAA                                                                                                                                                                                     | Large-Cap Core Funds                  | 42                                                     | 401/976 | 22 | 180/828 | 28 | 193/699 | 32 | 136/426 |
| Gabelli Inv:ABC; AAA                                                                                                                                                                                        | Specialty Diversified Equity Funds    | 63                                                     | 25/39 | 14 | 5/35 | 22 | 5/22 | 30 | 3/9 |
| GAMCO Mathers; AAA                                                                                                                                                                                          | Specialty Diversified Equity Funds    | 75                                                     | 30/39 | 62 | 22/35 | 61 | 14/22 | 70 | 7/9 |
| Comstock Cap Val; A                                                                                                                                                                                         | Specialty Diversified Equity Funds    | 93                                                     | 37/39 | 48 | 17/35 | 83 | 19/22 | 60 | 6/9 |
| GAMCO Gl:Telecom; AAA                                                                                                                                                                                       | Telecommunications Funds              | 71                                                     | 31/43 | 26 | 9/34 | 32 | 9/28 | 10 | 2/21 |
| GAMCO Gl:Convert; AAA                                                                                                                                                                                       | Convertible Securities Funds          | 26                                                     | 17/66 | 95 | 52/54 | 92 | 46/49 | 84 | 36/42 |
| Gabelli Utilities; AAA                                                                                                                                                                                      | Utility Funds                         | 38                                                     | 31/82 | 2 | 1/75 | 18 | 11/63 | 25 | 12/48 |
| 787:Gabelli Merg&Acq; A                                                                                                                                                                                 | Mid-Cap Core Funds                    | 95                                                     | 355/374 | 25 | 74/345 | 33 | 83/254 | - | - |
| Gabelli Capital Asset Fund                                                                                                                                                                                  | Distributed through Insurance Channel | 5                                                      | 15/338 | 33 | 101/315 | 9 | 20/237 | 9 | 8/95 |
| % of funds in top half                                                                                                                                                                                      |                                  | 55.0%                                                  |   | 85.0% |   | 73.7% |   | 64.7% |   |
|                                                                                                                                                                                                        |                                  |                                                   |   |   |   |   |   |   |   |
| Data presented reflects past performance, which is no guarantee of future results. Strong rankings are not indicative of positive fund performance.  Absolute performance for                     |
| some funds was negative for certain periods.  Other share classes are available which may have different performance characteristics.                                                             |
|                                                                                                                                                                                                        |                                  |                                                   |   |   |   |   |   |   |   |
| Lipper, a wholly-owned subsidiary of Reuters, provides independent insight on global collective investments including mutual funds, retirement funds, hedge funds, fund fees and                            |
| expenses to the asset management and media communities. Lipper ranks the performance of mutual funds within a classification of funds that have similar investment objectives.                              |
| Rankings are historical with capital gains and dividends reinvested and do not include the effect of loads. If an expense waiver was in effect, it may have had a material effect on                        |
| the total return or yield for the period.                                                                                                                                                              |                                  |                                                   |   |   |   |
|                                                                                                                                                                                                        |
| Relative long-term investment performance remained strong with approximately 55%, 85%, 74% and 65% of firmwide mutual funds in the top half of their Lipper categories on a                                 |
| one-, three-, five-, and ten-year total-return basis, respectively, as of September 30, 2010.                                                                                                               |                                  |                                                   |   |   |
|                                                                                                                                                                                                        |                                  |                                                   |   |   |   |   |   |   |   |
| Investors should consider carefully the investment objective, risks, charges and expenses of a fund before investing.  The Prospectus which contains more information about                       |
| this and other matters, should be read carefully before investing.  You can obtain a prospectus by calling 1-800 GABELLI.  Distributed by Gabelli & Company.  Other share |
| classes are available that have different performance characteristics.                                                                                                                                      |                                  |                                                   |   |   |   |   |   |   |
|                                                                                                                                                                                                        |                                  |                                                   |   |   |   |   |   |   |   |
| The inception date for the Gabelli SRI Green Fund was June 1, 2007.  The inception date for the Gabelli Woodland Small Cap Value Fund was December 31, 2002.  The inception             |
| date for the Gabelli Enterprise Mergers & Acquisitions Fund was February 28, 2001.                                                                                                                      |                                  |                                                   |   |   |   |   |

----

| (Unaudited; in thousands, except per share data)                                  |   |   |   |   |   |   |
|-----------------------------------------------------------------------------------|--------|--------|--------|--------|--------|--------|
|                                                                              |   | 2010   |   |   | 2009   |   |
| Revenues                                                                          |   |   |   |   |   |   |
|   Investment advisory and incentive fees                                |   | $      | 50,249 |   |   | $      | 40,957 |   |
|   Insitutional research services                                        |   |   | 4,005  |   |   |   | 4,588 |   |
|   Distribution fees and other income                                    |   |   | 8,189  |   |   |   | 6,037 |   |
| Total revenues                                                                    |   |   | 62,443 |   |   |   | 51,582 |   |
| Expenses                                                                          |   |   |   |   |   |   |   |   |
|   Compensation                                                          |   |   | 26,661 |   |   |   | 21,590 |   |
|   Management fee                                                        |   |   | 3,540  |   |   |   | 2,638 |   |
|   Distribution costs                                                    |   |   | 7,710  |   |   |   | 6,089 |   |
|   Other operating expenses                                              |   |   | 5,023  |   |   |   | 4,405 |   |
| Total expenses                                                                    |   |   | 42,934 |   |   |   | 34,722 |   |
| Operating income                                                                  |   |   | 19,509 |   |   |   | 16,860 |   |
| Other income (expense)                                                            |   |   |   |   |   |   |   |   |
|   Net gain/(loss) from investments                                      |   |   | 13,916 |   |   |   | 9,659 |   |
|   Interest and dividend income                                          |   |   | 2,012  |   |   |   | 598 |   |
|   Interest expense                                                      |   |   | (3,295 | )      |   |   | (3,296 | ) |
| Total other income (expense), net                                                 |   |   | 12,633 |   |   |   | 6,961 |   |
| Income before income taxes                                                        |   |   | 32,142 |   |   |   | 23,821 |   |
| Income tax provision                                                              |   |   | 11,686 |   |   |   | 8,913 |   |
| Net income                                                                        |   |   | 20,456 |   |   |   | 14,908 |   |
| Net income/(loss) attributable to noncontrolling interests                        |   |   | 350    |   |   |   | 257 |   |
| Net income attributable to GAMCO Investors, Inc.'s shareholders                   |   | $      | 20,106 |   |   | $      | 14,651 |   |
|                                                                              |   |   |   |   |   |   |   |   |
| Net income attributable to GAMCO Investors, Inc.'s shareholders per share         |   |   |   |   |   |   |   |   |
| Basic                                                                             |   | $      | 0.75   |   |   | $      | 0.54 |   |
| Diluted                                                                           |   | $      | 0.73   |   |   | $      | 0.53 |   |
|                                                                              |   |   |   |   |   |   |   |   |
| Reconciliation of net income attributable to GAMCO Investors, Inc.'s shareholders |   |   |   |   |   |   |   |   |
|   to Adjusted EBITDA:                                                   |   |   |   |   |   |   |   |   |
|                                                                              |   |   |   |   |   |   |   |   |
| Net income attributable to GAMCO Investors, Inc.'s shareholders                   |   | $      | 20,106 |   |   | $      | 14,651 |   |
| Interest expense                                                                  |   |   | 3,295  |   |   |   | 3,296 |   |
| Income tax provision and net income attributable to noncontrolling interests      |   |   | 12,036 |   |   |   | 9,170 |   |
| Depreciation and amortization                                                     |   |   | 177    |   |   |   | 160 |   |
| Adjusted EBITDA (a)                                                               |   | $      | 35,614 |   |   | $      | 27,277 |   |

----

----

| (Unaudited; in thousands, except per share data)                                  |   |   |    |   |   |   |
|-----------------------------------------------------------------------------------|--------|--------|---------|--------|--------|--------|
|                                                                              |   | 2010   |    |   | 2009   |   |
| Revenues                                                                          |   |   |    |   |   |   |
|   Investment advisory and incentive fees                                |   | $      | 149,862 |   |   | $      | 112,145 |   |
|   Insitutional research services                                        |   |   | 11,953  |   |   |   | 12,187 |   |
|   Distribution fees and other income                                    |   |   | 23,125  |   |   |   | 15,780 |   |
| Total revenues                                                                    |   |   | 184,940 |   |   |   | 140,112 |   |
| Expenses                                                                          |   |   |    |   |   |   |   |   |
|   Compensation                                                          |   |   | 78,745  |   |   |   | 62,056 |   |
|   Management fee                                                        |   |   | 7,368   |   |   |   | 6,291 |   |
|   Distribution costs                                                    |   |   | 21,840  |   |   |   | 17,094 |   |
|   Other operating expenses                                              |   |   | 15,528  |   |   |   | 13,648 |   |
| Total expenses                                                                    |   |   | 123,481 |   |   |   | 99,089 |   |
| Operating income                                                                  |   |   | 61,459  |   |   |   | 41,023 |   |
| Other income (expense)                                                            |   |   |    |   |   |   |   |   |
|   Net gain/(loss) from investments                                      |   |   | 11,351  |   |   |   | 22,981 |   |
|   Interest and dividend income                                          |   |   | 3,916   |   |   |   | 2,677 |   |
|   Interest expense                                                      |   |   | (9,993  | )      |   |   | (9,965 | ) |
| Total other income (expense), net                                                 |   |   | 5,274   |   |   |   | 15,693 |   |
| Income before income taxes                                                        |   |   | 66,733  |   |   |   | 56,716 |   |
| Income tax provision                                                              |   |   | 24,381  |   |   |   | 20,034 |   |
| Net income                                                                        |   |   | 42,352  |   |   |   | 36,682 |   |
| Net income attributable to noncontrolling interests                               |   |   | 471     |   |   |   | 503 |   |
| Net income attributable to GAMCO Investors, Inc.'s shareholders                   |   | $      | 41,881  |   |   | $      | 36,179 |   |
|                                                                              |   |   |    |   |   |   |   |   |
| Net income attributable to GAMCO Investors, Inc.'s shareholders per share         |   |   |    |   |   |   |   |   |
| Basic                                                                             |   | $      | 1.55    |   |   | $      | 1.32 |   |
| Diluted                                                                           |   | $      | 1.53    |   |   | $      | 1.32 |   |
|                                                                              |   |   |    |   |   |   |   |   |
| Reconciliation of net income attributable to GAMCO Investors, Inc.'s shareholders |   |   |    |   |   |   |   |   |
|   to Adjusted EBITDA:                                                   |   |   |    |   |   |   |   |   |
|                                                                              |   |   |    |   |   |   |   |   |
| Net income attributable to GAMCO Investors, Inc.'s shareholders                   |   | $      | 41,881  |   |   | $      | 36,179 |   |
| Interest expense                                                                  |   |   | 9,993   |   |   |   | 9,965 |   |
| Income tax provision and net income attributable to noncontrolling interests      |   |   | 24,852  |   |   |   | 20,537 |   |
| Depreciation and amortization                                                     |   |   | 520     |   |   |   | 487 |   |
| Adjusted EBITDA (a)                                                               |   | $      | 77,246  |   |   | $      | 67,168 |   |

----

----

|                                                              |   | Nine months ended |     |
|-------------------------------------------------------------------|--------|-------------------|----------|
|                                                              |   | September 30,     |     |
|                                                              |   | 2010              |     |   | 2009 |   |
| Cash flows provided by (used in):                                 |   | (in thousands)    |     |   |   |
|   Operating activities                                  |   | $                 | (38,754  | ) |   | $ | 136,313 |   |
|   Investing activities                                  |   |              | 3,853    |   |   |   | (54,196 | ) |
|   Financing activities                                  |   |              | (71,404  | ) |   |   | (12,259 | ) |
|   Effect of exchange rates on cash and cash equivalents |   |              | (2       | ) |   |   | 83 |   |
|   Net (decrease) increase                               |   |              | (106,307 | ) |   |   | 69,941 |   |
|   Cash and cash equivalents at beginning of period      |   |              | 338,270  |   |   |   | 331,174 |   |
|   Cash and cash equivalents at end of period            |   | $                 | 231,963  |   |   | $ | 401,115 |   |

----

----

|  Item 1. | Legal Proceedings |
|---------------|-------------------|
|          |              |

----

|  Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                                |
|---------------|------------------------------------------------------------------------------------------------------------------------------------------------------------|
|          |                                                                                                                                                       |
|          | The following table provides information with respect to the repurchase of Class A Common Stock of GAMCO during the three months ended September 30, 2010: |

|              |   |        |   |   |           |   |   | (c) Total Number of   |   |   | (d) Maximum           |   |
|-------------------|--------|-------------|--------|--------|----------------|--------|--------|-----------------------|--------|--------|-----------------------|--------|
|              |   | (a) Total   |   |   | (b) Average    |   |   | Shares Repurchased as |   |   | Number of Shares      |   |
|              |   | Number of   |   |   | Price Paid Per |   |   | Part of Publicly      |   |   | That May Yet Be       |   |
|              |   | Shares      |   |   | Share, net of  |   |   | Announced Plans       |   |   | Purchased Under       |   |
| Period            |   | Repurchased |   |   | Commissions    |   |   | or Programs           |   |   | the Plans or Programs |   |
| 7/01/10 - 7/31/10 |   |        | 2,000  |   |           | $      | 34.70  |                  |   |   | 2,000                 |   |   |   | 795,636 |   |
| 8/01/10 - 8/31/10 |   |        | 11,100 |   |           |   | 36.22  |                  |   |   | 11,100                |   |   |   | 784,536 |   |
| 9/01/10 - 9/30/10 |   |        | 400    |   |           |   | 36.66  |                  |   |   | 400                   |   |   |   | 784,136 |   |
| Totals            |   |        | 13,500 |   |           | $      | 36.01  |                  |   |   | 13,500                |   |   |   |   |   |

| Item 6. |   (a) Exhibits |
|---------|-------------------------------|
|    |                          |

|   | 31.1 | Certification of CEO pursuant to Rule 13a-14(a). |
|--------|------|--------------------------------------------------|

|   | 31.2 | Certification of CFO pursuant to Rule 13a-14(a). |
|--------|------|--------------------------------------------------|

|   | 32.1 | Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|--------|------|--------------------------------------------------------------------------------------------------------------------------------|

|   | 32.2 | Certification of CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002. |
|--------|------|---------------------------------------------------------------------------------------------------------------------------------|

| By:/s/ Kieran Caterina            |                                   | By:/s/ Diane M. LaPointe |   |
|----------------------------------------|----------------------------------------|-------------------------------|--------|
| Name: Kieran Caterina             | Name:  Diane M. LaPointe     |
| Title: Co-Principal Accounting Officer | Title: Co-Principal Accounting Officer |
|                                   |                                   |
| Date: November 5, 2010                 | Date: November 5, 2010                 |

----