UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM N-Q QUARTERLY SCHEDULE OF PORTFOLIO HOLDINGS OF REGISTERED MANAGEMENT INVESTMENT COMPANY Investment Company Act file number 811-21423 --------- The Gabelli Dividend & Income Trust --------------------------------------------- (Exact name of registrant as specified in charter) One Corporate Center Rye, New York 10580-1422 --------------------------------------------- (Address of principal executive offices) (Zip code) Bruce N. Alpert Gabelli Funds, LLC One Corporate Center Rye, New York 10580-1422 --------------------------------------------- (Name and address of agent for service) Registrant's telephone number, including area code: 1-800-422-3554 -------------- Date of fiscal year end: December 31 ----------- Date of reporting period: September 30, 2006 ------------------ Form N-Q is to be used by management investment companies, other than small business investment companies registered on Form N-5 (ss.ss. 239.24 and 274.5 of this chapter), to file reports with the Commission, not later than 60 days after the close of the first and third fiscal quarters, pursuant to rule 30b1-5 under the Investment Company Act of 1940 (17 CFR 270.30b1-5). The Commission may use the information provided on Form N-Q in its regulatory, disclosure review, inspection, and policymaking roles. A registrant is required to disclose the information specified by Form N-Q, and the Commission will make this information public. A registrant is not required to respond to the collection of information contained in Form N-Q unless the Form displays a currently valid Office of Management and Budget ("OMB") control number. Please direct comments concerning the accuracy of the information collection burden estimate and any suggestions for reducing the burden to the Secretary, Securities and Exchange Commission, 100 F Street, NE, Washington, DC 20549. The OMB has reviewed this collection of information under the clearance requirements of 44 U.S.C. ss. 3507. ITEM 1. SCHEDULE OF INVESTMENTS. The Schedule(s) of Investments is attached herewith. THE GABELLI DIVIDEND & INCOME TRUST SCHEDULE OF INVESTMENTS SEPTEMBER 30, 2006 (UNAUDITED) MARKET SHARES VALUE* ------ ------ COMMON STOCKS -- 78.9% AEROSPACE -- 0.8% 10,000 Goodrich Corp. .................$ 405,200 60,000 Kaman Corp. .................... 1,080,600 2,000,000 Rolls-Royce Group plc+ ......... 16,963,437 -------------- 18,449,237 -------------- AGRICULTURE -- 0.3% 150,000 Archer-Daniels-Midland Co. ..... 5,682,000 55,000 Delta & Pine Land Co. .......... 2,227,500 -------------- 7,909,500 -------------- AUTOMOTIVE -- 0.2% 100,000 General Motors Corp. ........... 3,326,000 50,000 Navistar International Corp.+ .. 1,291,000 -------------- 4,617,000 -------------- AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.8% 100,000 Dana Corp. ..................... 104,000 455,000 Genuine Parts Co. .............. 19,624,150 -------------- 19,728,150 -------------- AVIATION: PARTS AND SERVICES -- 0.2% 50,000 Sequa Corp., Cl. A+ ............ 4,693,000 -------------- BROADCASTING -- 0.2% 160,000 Univision Communications Inc., Cl. A+ ........................ 5,494,400 -------------- BUILDING AND CONSTRUCTION -- 0.0% 11,000 Layne Christensen Co.+ ......... 314,270 -------------- BUSINESS SERVICES -- 0.4% 265,000 Aramark Corp., Cl. B ........... 8,707,900 -------------- CABLE AND SATELLITE -- 1.1% 40,000 Cablevision Systems Corp., Cl. A+ ........................ 908,400 14,200 Cogeco Inc. .................... 298,546 330,000 EchoStar Communications Corp., Cl. A+ ................. 10,804,200 81,734 Liberty Global Inc., Cl. A+ .... 2,103,833 34,318 Liberty Global Inc., Cl. C+ .... 860,009 155,000 Rogers Communications Inc., Cl. B ......................... 8,504,850 115,000 The DIRECTV Group Inc.+ ........ 2,263,200 -------------- 25,743,038 -------------- UNITS ------ CLOSED-END FUNDS -- 0.1% 47,125 Bell Aliant Regional Communications Income Fund .... 1,473,513 -------------- SHARES ------ COMMUNICATIONS EQUIPMENT -- 0.0% 20,000 Thomas & Betts Corp.+ .......... 954,200 -------------- COMPUTER SOFTWARE AND SERVICES -- 0.3% 20,000 Hummingbird Ltd.+ .............. 556,600 150,000 The Reynolds & Reynolds Co., Cl. A ......................... 5,926,500 -------------- 6,483,100 -------------- MARKET SHARES VALUE* ------ ------ CONSUMER PRODUCTS -- 2.4% 329,000 Alberto-Culver Co. .............$ 16,644,110 10,000 Altria Group Inc. .............. 765,500 125,000 Avon Products Inc. ............. 3,832,500 40,000 Eastman Kodak Co. .............. 896,000 135,000 Gallaher Group plc, ADR ........ 8,824,950 47,000 Hanesbrands Inc.+ .............. 1,057,970 1,000 Kimberly-Clark Corp. ........... 65,360 180,000 Mattel Inc. .................... 3,546,000 150,000 Procter & Gamble Co. ........... 9,297,000 700,000 Swedish Match AB ............... 11,391,006 -------------- 56,320,396 -------------- DIVERSIFIED INDUSTRIAL -- 2.7% 180,000 Bouygues SA .................... 9,627,572 130,000 Cooper Industries Ltd., Cl. A ......................... 11,078,600 500,000 General Electric Co. ........... 17,650,000 250,000 Honeywell International Inc. ............ 10,225,000 100,000 ITT Corp. ...................... 5,127,000 116,000 Sonoco Products Co. ............ 3,902,240 1,000 Textron Inc. ................... 87,500 1,051,000 Tomkins plc .................... 4,658,846 120,000 WHX Corp.+ ..................... 1,080,000 -------------- 63,436,758 -------------- ELECTRONICS -- 0.7% 45,000 Freescale Semiconductor Inc., Cl. A+ ........................ 1,712,250 20,000 Intel Corp. .................... 411,400 1,000,000 Symbol Technologies Inc. ....... 14,860,000 -------------- 16,983,650 -------------- ENERGY AND UTILITIES: ELECTRIC -- 5.3% 30,000 Allegheny Energy Inc.+ ......... 1,205,100 120,000 ALLETE Inc. .................... 5,214,000 310,000 American Electric Power Co. Inc. ................ 11,274,700 425,000 DPL Inc. ....................... 11,526,000 17,500 DTE Energy Co. ................. 726,425 270,000 Duquesne Light Holdings Inc. ................. 5,308,200 280,000 Electric Power Development Co. Ltd. ...................... 9,979,259 230,000 FPL Group Inc. ................. 10,350,000 600,000 Great Plains Energy Inc. ....... 18,612,000 550,000 Pepco Holdings Inc. ............ 13,293,500 240,000 Pinnacle West Capital Corp. .... 10,812,000 450,200 The Southern Co. ............... 15,513,892 365,000 Unisource Energy Corp. ......... 12,165,450 -------------- 125,980,526 -------------- ENERGY AND UTILITIES: INTEGRATED -- 10.6% 12,000 Alliant Energy Corp. ........... 428,760 385,000 Ameren Corp. ................... 20,324,150 50,000 Avista Corp. ................... 1,184,000 11,000 Black Hills Corp. .............. 369,710 33,000 CH Energy Group Inc. ........... 1,698,510 108,000 Chubu Electric Power Co. Inc. ................ 2,806,857 2 THE GABELLI DIVIDEND & INCOME TRUST SCHEDULE OF INVESTMENTS (CONTINUED) SEPTEMBER 30, 2006 (UNAUDITED) MARKET SHARES VALUE* ------ ------ COMMON STOCKS (CONTINUED) ENERGY AND UTILITIES: INTEGRATED (CONTINUED) 278,000 CONSOL Energy Inc. .............$ 8,820,940 200,000 Consolidated Edison Inc. ....... 9,240,000 20,000 Dominion Resources Inc. ........ 1,529,800 690,000 Duke Energy Corp. .............. 20,838,000 430,000 Edison SpA ..................... 924,221 200,000 El Paso Corp. .................. 2,728,000 100,000 Endesa SA ...................... 4,254,321 67,000 Endesa SA, ADR ................. 2,854,200 300,000 Enel SpA ....................... 2,737,094 47,000 Enel SpA, ADR .................. 2,144,610 139,500 Energy East Corp. .............. 3,308,940 220,000 FirstEnergy Corp. .............. 12,289,200 130,000 Hawaiian Electric Industries Inc. ............... 3,517,800 250,000 Hera SpA ....................... 933,605 121,500 Hokkaido Electric Power Co. Inc. ................ 2,946,857 121,500 Hokuriku Electric Power Co. ..................... 2,540,571 80,500 Korea Electric Power Corp., ADR .............. 1,573,775 121,500 Kyushu Electric Power Co. Inc. ................ 2,869,714 21,000 Maine & Maritimes Corp.+ ....... 351,750 74,000 MGE Energy Inc. ................ 2,396,120 35,102 National Grid plc, ADR ......... 2,200,544 255,000 NiSource Inc. .................. 5,543,700 605,000 NSTAR .......................... 20,182,800 490,000 OGE Energy Corp. ............... 17,693,900 38,000 Ormat Technologies Inc. ........ 1,243,360 330,000 Progress Energy Inc. ........... 14,975,400 200,000 Public Service Enterprise Group Inc. ......... 12,238,000 174,603 Scottish Power plc, ADR ........ 8,478,722 121,500 Shikoku Electric Power Co. Inc. ................ 2,648,572 15,000 TECO Energy Inc. ............... 234,750 121,500 The Chugoku Electric Power Co. Inc. ................ 2,561,143 30,000 The Empire District Electric Co. .................. 671,400 121,500 The Kansai Electric Power Co. Inc. ................ 2,802,857 108,000 The Tokyo Electric Power Co. Inc. ................ 3,108,572 121,500 Tohoku Electric Power Co. Inc. ................ 2,658,857 2,000 TXU Corp. ...................... 125,040 202,600 Vectren Corp. .................. 5,439,810 470,000 Westar Energy Inc. ............. 11,049,700 90,000 Wisconsin Energy Corp. ......... 3,882,600 150,000 WPS Resources Corp. ............ 7,444,500 620,000 Xcel Energy Inc. ............... 12,803,000 -------------- 253,598,732 -------------- ENERGY AND UTILITIES: NATURAL GAS -- 5.6% 8,500 AGL Resources Inc. ............. 310,250 100,000 Atmos Energy Corp. ............. 2,855,000 14,800 Delta Natural Gas Co. Inc. ..... 370,740 6,000 Energen Corp. .................. 251,220 500,000 KeySpan Corp. .................. 20,570,000 20,000 Kinder Morgan Energy Partners LP ................... 877,600 450,000 Kinder Morgan Inc. ............. 47,182,500 MARKET SHARES VALUE* ------ ------ 300,000 National Fuel Gas Co. ..........$ 10,905,000 215,000 Nicor Inc. ..................... 9,193,400 220,000 ONEOK Inc. ..................... 8,313,800 300,000 Peoples Energy Corp. ........... 12,195,000 300,000 SEMCO Energy Inc.+ ............. 1,692,000 200,000 Sempra Energy .................. 10,050,000 30,000 South Jersey Industries Inc. ... 897,300 70,000 Southern Union Co. ............. 1,848,700 165,000 Southwest Gas Corp. ............ 5,497,800 60,000 The Laclede Group Inc. ......... 1,924,800 -------------- 134,935,110 -------------- ENERGY AND UTILITIES: OIL -- 11.9% 20,000 Anadarko Petroleum Corp. ....... 876,600 40,000 Apache Corp. ................... 2,528,000 20,000 Baker Hughes Inc. .............. 1,364,000 46,900 BG Group plc, ADR .............. 2,859,493 160,000 BP plc, ADR .................... 10,492,800 40,000 Cameron International Corp.+ ... 1,932,400 140,000 Chesapeake Energy Corp. ........ 4,057,200 319,888 Chevron Corp. .................. 20,747,936 1,000 Cimarex Energy Co. ............. 35,190 420,996 ConocoPhillips ................. 25,061,892 78,000 Devon Energy Corp. ............. 4,925,700 290,000 Diamond Offshore Drilling Inc. ................. 20,987,300 187,500 Eni SpA, ADR ................... 11,158,125 225,000 Exxon Mobil Corp. .............. 15,097,500 55,000 Giant Industries Inc.+ ......... 4,466,000 640,000 Halliburton Co. ................ 18,208,000 30,000 Hess Corp. ..................... 1,242,600 297,000 Marathon Oil Corp. ............. 22,839,300 180,000 Murphy Oil Corp. ............... 8,559,000 4,000 Nabors Industries Ltd.+ ........ 119,000 1,000 Niko Resources Ltd. ............ 59,494 5,000 Noble Corp. .................... 320,900 375,000 Occidental Petroleum Corp. ..... 18,041,250 14,000 Oceaneering International Inc.+ ........... 431,200 30,000 PetroChina Co. Ltd., ADR ....... 3,229,500 280,000 Repsol YPF SA, ADR ............. 8,352,400 200,000 Royal Dutch Shell plc, Cl. A, ADR .................... 13,220,000 120,000 Schlumberger Ltd. .............. 7,443,600 1,000 Seitel Inc.+ ................... 3,670 940,000 Statoil ASA, ADR ............... 22,390,800 200,000 Sunoco Inc. .................... 12,438,000 200,000 Total SA, ADR .................. 13,188,000 90,000 Transocean Inc.+ ............... 6,590,700 -------------- 283,267,550 -------------- ENERGY AND UTILITIES: SERVICES -- 0.2% 135,000 ABB Ltd., ADR .................. 1,779,300 50,000 NS Group Inc.+ ................. 3,227,500 -------------- 5,006,800 -------------- 3 THE GABELLI DIVIDEND & INCOME TRUST SCHEDULE OF INVESTMENTS (CONTINUED) SEPTEMBER 30, 2006 (UNAUDITED) MARKET SHARES VALUE* ------ ------ COMMON STOCKS (CONTINUED) ENERGY AND UTILITIES: WATER -- 0.3% 11,000 American States Water Co. ......$ 420,750 53,333 Aqua America Inc. .............. 1,170,126 6,000 Artesian Resources Corp., Cl. A .................. 112,860 3,000 California Water Service Group ................. 110,790 10,000 Connecticut Water Service Inc. .................. 220,800 1,000 Consolidated Water Co. Ltd. .... 24,570 6,000 Middlesex Water Co. ............ 115,380 21,466 Pennichuck Corp. ............... 397,765 90,000 SJW Corp. ...................... 2,691,900 16,800 Southwest Water Co. ............ 205,464 5,000 Suez SA ........................ 219,627 168,000 Suez SA, Strips+ ............... 2,130 36,000 United Utilities plc, ADR ...... 953,280 9,000 York Water Co. ................. 171,180 -------------- 6,816,622 -------------- ENTERTAINMENT -- 0.8% 8,000 Grupo Televisa SA, ADR ......... 170,080 150,000 The Walt Disney Co. ............ 4,636,500 360,000 Time Warner Inc. ............... 6,562,800 220,000 Vivendi ........................ 7,931,170 -------------- 19,300,550 -------------- ENVIRONMENTAL SERVICES -- 0.3% 300,000 Allied Waste Industries Inc.+ .. 3,381,000 11,000 Veolia Environnement ........... 664,093 75,000 Waste Management Inc. .......... 2,751,000 -------------- 6,796,093 -------------- EQUIPMENT AND SUPPLIES -- 1.3% 115,000 CIRCOR International Inc. ...... 3,513,250 30,000 Lufkin Industries Inc. ......... 1,587,600 60,000 Mueller Industries Inc. ........ 2,110,200 280,000 RPC Inc. ....................... 5,129,600 315,000 Weatherford International Ltd.+ ........... 13,141,800 300,000 Xerox Corp.+ ................... 4,668,000 -------------- 30,150,450 -------------- FINANCIAL SERVICES -- 14.0% 305,000 AllianceBernstein Holding LP ... 21,041,950 380,000 American Express Co. ........... 21,310,400 260,000 American International Group Inc. .................... 17,227,600 80,000 Ameriprise Financial Inc. ...... 3,752,000 285,000 AmSouth Bancorporation ......... 8,276,400 40,000 Astoria Financial Corp. ........ 1,232,800 510,000 Bank of America Corp. .......... 27,320,700 5,000 BlackRock Inc. ................. 745,000 20,000 Capital One Financial Corp. .... 1,573,200 550,000 Citigroup Inc. ................. 27,318,500 210,000 Commerce Bancorp Inc. .......... 7,709,100 30,000 Deutsche Bank AG ............... 3,621,000 80,000 Fannie Mae ..................... 4,472,800 40,000 Fidelity National Financial Inc. ................ 1,666,000 MARKET SHARES VALUE* ------ ------ 7,000 Fidelity National Title Group Inc., Cl. A .............$ 146,720 165,000 Fifth Third Bancorp ............ 6,283,200 100,000 First Horizon National Corp. ... 3,801,000 40,000 Flushing Financial Corp. ....... 700,000 27,000 Hartford Financial Services Group Inc. .................... 2,342,250 10,000 Hudson City Bancorp Inc. ....... 132,500 520,000 JPMorgan Chase & Co. ........... 24,419,200 1,000 Legg Mason Inc. ................ 100,860 10,000 Lehman Brothers Holdings Inc. .. 738,600 15,000 Marshall & Ilsley Corp. ........ 722,700 112,000 Merrill Lynch & Co. Inc. ....... 8,760,640 135,000 Morgan Stanley ................. 9,842,850 200,000 New York Community Bancorp Inc. .................. 3,276,000 40,000 NewAlliance Bancshares Inc. .... 586,000 40,000 North Fork Bancorporation Inc. ........... 1,145,600 210,000 PNC Financial Services Group Inc. .................... 15,212,400 332,000 Popular Inc. ................... 6,454,080 323,620 Sovereign Bancorp Inc. ......... 6,961,066 20,750 Sterling Bancorp ............... 407,945 100,000 T. Rowe Price Group Inc. ....... 4,785,000 60,000 The Allstate Corp. ............. 3,763,800 361,400 The Bank of New York Co. Inc. ................. 12,742,964 4,000 The Progressive Corp. .......... 98,160 290,000 The St. Paul Travelers Companies Inc. ................ 13,598,100 5,000 Unitrin Inc. ................... 220,850 15,214 Valley National Bancorp ........ 389,022 270,000 Wachovia Corp. ................. 15,066,000 405,000 Waddell & Reed Financial Inc., Cl. A ................... 10,023,750 32,000 Washington Mutual Inc. ......... 1,391,040 3,500 Webster Financial Corp. ........ 164,885 450,000 Wells Fargo & Co. .............. 16,281,000 85,200 Wilmington Trust Corp. ......... 3,795,660 167,000 Zions Bancorporation ........... 13,328,270 -------------- 334,949,562 -------------- FOOD AND BEVERAGE -- 4.2% 160,000 Anheuser-Busch Companies Inc. .. 7,601,600 50,000 Campbell Soup Co. .............. 1,825,000 185,000 ConAgra Foods Inc. ............. 4,528,800 300,000 General Mills Inc. ............. 16,980,000 50,000 Gold Kist Inc.+ ................ 1,042,000 210,000 Groupe Danone .................. 29,478,450 140,000 H.J. Heinz Co. ................. 5,870,200 1,000 Kellogg Co. .................... 49,520 50,000 Kraft Foods Inc., Cl. A ........ 1,783,000 339,450 Parmalat SpA, GDR+ (a) ......... 1,216,894 20,000 PepsiCo Inc. ................... 1,305,200 370,000 Sara Lee Corp. ................. 5,945,900 300,000 The Coca-Cola Co. .............. 13,404,000 100,000 The Hershey Co. ................ 5,345,000 62,000 Wm. Wrigley Jr. Co. ............ 2,855,720 3,000 Wm. Wrigley Jr. Co., Cl. B ..... 138,000 -------------- 99,369,284 -------------- 4 THE GABELLI DIVIDEND & INCOME TRUST SCHEDULE OF INVESTMENTS (CONTINUED) SEPTEMBER 30, 2006 (UNAUDITED) MARKET SHARES VALUE* ------ ------ COMMON STOCKS (CONTINUED) HEALTH CARE -- 2.4% 120,000 Bristol-Myers Squibb Co. .......$ 2,990,400 185,000 Eli Lilly & Co. ................ 10,545,000 90,000 IMS Health Inc. ................ 2,397,600 220,000 Merck & Co. Inc. ............... 9,218,000 60,000 Owens & Minor Inc. ............. 1,973,400 730,000 Pfizer Inc. .................... 20,702,800 120,000 Wyeth .......................... 6,100,800 44,000 Zimmer Holdings Inc.+ .......... 2,970,000 -------------- 56,898,000 -------------- HOTELS AND GAMING -- 0.4% 40,000 Aztar Corp.+ ................... 2,120,400 100,000 Hilton Hotels Corp. ............ 2,785,000 705,882 Ladbrokes plc .................. 5,141,234 -------------- 10,046,634 -------------- MACHINERY -- 0.1% 150,000 CNH Global NV .................. 3,481,500 -------------- MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 0.0% 1,100 Skyline Corp. .................. 42,031 -------------- METALS AND MINING -- 1.7% 44,000 Alcoa Inc. ..................... 1,233,760 10,000 Alliance Holdings GP LP ........ 193,100 20,000 Arch Coal Inc. ................. 578,200 8,000 BHP Billiton Ltd., ADR ......... 303,040 1,300,000 Excel Coal Ltd. ................ 9,204,467 3,000 Fording Canadian Coal Trust .... 79,590 120,000 Freeport-McMoRan Copper & Gold Inc., Cl. B .............. 6,391,200 100,000 Inco Ltd., New York ............ 7,627,000 159,500 Inco Ltd., Toronto ............. 12,159,244 10,000 Massey Energy Co. .............. 209,400 25,000 Peabody Energy Corp. ........... 919,500 20,000 Phelps Dodge Corp. ............. 1,694,000 1,000 Rio Tinto plc, ADR ............. 189,630 3,000 Westmoreland Coal Co.+ ......... 59,010 -------------- 40,841,141 -------------- PAPER AND FOREST PRODUCTS -- 0.3% 200,000 International Paper Co. ........ 6,926,000 -------------- PUBLISHING -- 0.3% 135,000 Dow Jones & Co. Inc. ........... 4,527,900 300,000 The Reader's Digest Association Inc. .............. 3,888,000 -------------- 8,415,900 -------------- REAL ESTATE -- 0.5% 12,000 Brookfield Asset Management Inc., Cl. A ........ 532,080 1,000 Inmobiliaria Colonial SA ....... 77,541 30,000 Reckson Associates Realty Corp. .................. 1,284,000 350,000 Trizec Properties Inc. ......... 10,118,500 -------------- 12,012,121 -------------- MARKET SHARES VALUE* ------ ------ RETAIL -- 0.9% 153,000 Ingles Markets Inc., Cl. A .....$ 4,036,140 425,000 Safeway Inc. ................... 12,898,750 22,000 Saks Inc. ...................... 380,160 136,300 SUPERVALU Inc. ................. 4,041,295 -------------- 21,356,345 -------------- SPECIALTY CHEMICALS -- 1.7% 5,000 Arkema, ADR+ ................... 235,680 337,100 Ashland Inc. ................... 21,500,238 140,000 E.I. du Pont de Nemours & Co. ................. 5,997,600 230,000 Ferro Corp. .................... 4,089,400 110,000 Olin Corp. ..................... 1,689,600 170,000 The Dow Chemical Co. ........... 6,626,600 18,146 Tronox Inc., Cl. B ............. 231,724 -------------- 40,370,842 -------------- TELECOMMUNICATIONS -- 5.2% 580,000 AT&T Inc. ...................... 18,884,800 560,000 BCE Inc. ....................... 15,170,400 200,000 BellSouth Corp. ................ 8,550,000 74,000 BT Group plc, ADR .............. 3,742,180 2,000 CenturyTel Inc. ................ 79,340 50,000 Compania de Telecomunicaciones de Chile SA, ADR .............. 353,500 100,000 Deutsche Telekom AG, ADR ....... 1,587,000 42,000 Embarq Corp. ................... 2,031,540 55,000 France Telecom SA, ADR ......... 1,282,050 210,000 Hellenic Telecommunications Organization SA, ADR+ ......... 2,595,600 200,000 Portugal Telecom SGPS SA ....... 2,498,066 90,000 Qwest Communications International Inc.+ ........... 784,800 840,000 Sprint Nextel Corp. ............ 14,406,000 15,000 Telecom Corp. of New Zealand Ltd., ADR ............. 336,450 200,000 Telecom Italia SpA, ADR ........ 5,666,000 26,000 Telefonica SA, ADR ............. 1,347,060 260,000 Telefonos de Mexico SA de CV, Cl. L, ADR ................ 6,650,800 140,000 Telstra Corp. Ltd., ADR ........ 1,926,400 68,000 TELUS Corp., Non-Voting ........ 3,815,534 805,000 Verizon Communications Inc. .... 29,889,650 100,000 Vodafone Group plc, ADR ........ 2,286,000 -------------- 123,883,170 -------------- TRANSPORTATION -- 0.4% 4,000 Frontline Ltd. ................. 154,040 216,000 GATX Corp. ..................... 8,935,920 24,000 Golden Ocean Group Ltd.+ ....... 24,638 4,250 Ship Finance International Ltd. ............ 84,575 30,000 Teekay Shipping Corp. .......... 1,233,300 -------------- 10,432,473 -------------- 5 THE GABELLI DIVIDEND & INCOME TRUST SCHEDULE OF INVESTMENTS (CONTINUED) SEPTEMBER 30, 2006 (UNAUDITED) MARKET SHARES VALUE* ------ ------ COMMON STOCKS (CONTINUED) WIRELESS COMMUNICATIONS -- 0.3% 14,000 Crown Castle International Corp.+ ..........$ 493,360 110,000 United States Cellular Corp.+ .. 6,567,000 3,000 Vimpel-Communications, ADR+ .... 181,770 -------------- 7,242,130 -------------- TOTAL COMMON STOCKS ............ 1,883,427,678 -------------- CONVERTIBLE PREFERRED STOCKS -- 2.1% AEROSPACE -- 0.1% 8,315 Northrop Grumman Corp., 7.000% Cv. Pfd., Ser. B ....... 1,105,895 -------------- AUTOMOTIVE -- 0.0% 16,000 General Motors Corp., 4.500% Cv. Pfd., Ser. A ....... 395,840 -------------- BROADCASTING -- 0.0% 20,460 Emmis Communications Corp., 6.250% Cv. Pfd., Ser. A ....... 813,285 -------------- BUILDING AND CONSTRUCTION -- 0.0% 200 Fleetwood Capital Trust, 6.000% Cv. Pfd. ............... 5,950 -------------- DIVERSIFIED INDUSTRIAL -- 0.3% 179,400 Owens-Illinois Inc., 4.750% Cv. Pfd. ............... 6,287,970 80,000 Smurfit-Stone Container Corp., 7.000% Cv. Pfd., Ser. A ....... 1,856,000 -------------- 8,143,970 -------------- ENERGY AND UTILITIES -- 0.4% 5,000 Chesapeake Energy Corp., 5.000% Cv. Pfd. (a) ........... 649,062 20,000 CMS Energy Corp., 4.500% Cv. Pfd., Ser. B ....... 1,557,500 130,000 El Paso Corp. Capital Trust I, 4.750% Cv. Pfd., Ser. C ....... 4,839,900 40,000 Hanover Compressor Capital Trust, 7.250% Cv. Pfd. ............... 2,210,000 -------------- 9,256,462 -------------- ENTERTAINMENT -- 0.1% 120,000 Six Flags Inc., 7.250% Cv. Pfd., Ser. B ....... 2,556,000 -------------- FINANCIAL SERVICES -- 0.7% 2,000 Doral Financial Corp., 4.750% Cv. Pfd. ............... 268,000 210,000 National Australia Bank Ltd., 7.875% Cv. Pfd. ............... 9,242,100 137,000 Newell Financial Trust I, 5.250% Cv. Pfd. ............... 6,267,750 -------------- 15,777,850 -------------- MARKET SHARES VALUE* ------ ------ HEALTH CARE -- 0.0% 10,000 Omnicare Inc., 4.000% Cv. Pfd., Ser. B .......$ 583,750 -------------- REAL ESTATE INVESTMENT TRUSTS -- 0.0% 2,100 Equity Office Properties Trust, 5.250% Cv. Pfd., Ser. B ....... 121,464 -------------- TELECOMMUNICATIONS -- 0.4% 50,000 Cincinnati Bell Inc., 6.750% Cv. Pfd., Ser. B ....... 2,200,000 121,000 Crown Castle International Corp., 6.250% Cv. Pfd. ............... 6,957,500 -------------- 9,157,500 -------------- TRANSPORTATION -- 0.1% 1,500 GATX Corp.,$2.50 Cv. Pfd. ...... 294,938 982 Kansas City Southern, 4.250% Cv. Pfd. ............... 919,246 -------------- 1,214,184 -------------- TOTAL CONVERTIBLE PREFERRED STOCKS .............. 49,132,150 -------------- PRINCIPAL AMOUNT ------- CONVERTIBLE CORPORATE BONDS -- 1.7% AEROSPACE -- 0.1% $ 1,000,000 GenCorp Inc., Sub. Deb. Cv., 5.750%, 04/15/07 .............. 1,025,000 -------------- AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0% 500,000 Standard Motor Products Inc., Sub. Deb. Cv., 6.750%, 07/15/09 .............. 475,000 -------------- BROADCASTING -- 0.5% 100,000 Lin Television Corp., Sub. Deb. Cv., 2.500%, 05/15/33 .............. 92,750 13,240,000 Sinclair Broadcast Group Inc., Sub. Deb. Cv., 6.000%, 09/15/12 .............. 11,833,250 -------------- 11,926,000 -------------- BUSINESS SERVICES -- 0.0% 910,000 Trans-Lux Corp., Sub. Deb. Cv., 8.250%, 03/01/12 .............. 823,550 -------------- COMMUNICATIONS EQUIPMENT -- 0.5% 10,000,000 Agere Systems Inc., Sub. Deb. Cv., 6.500%, 12/15/09 .............. 10,075,000 2,000,000 TriQuint Semiconductor Inc., Sub. Deb. Cv., 4.000%, 03/01/07 .............. 1,992,500 -------------- 12,067,500 -------------- 6 THE GABELLI DIVIDEND & INCOME TRUST SCHEDULE OF INVESTMENTS (CONTINUED) SEPTEMBER 30, 2006 (UNAUDITED) PRINCIPAL MARKET AMOUNT VALUE* --------- ------ CONVERTIBLE CORPORATE BONDS (CONTINUED) ENTERTAINMENT -- 0.1% $ 1,500,000 The Walt Disney Co., Cv., 2.125%, 04/15/23 ..............$ 1,695,000 -------------- FINANCIAL SERVICES -- 0.0% 250,000 AON Corp., Deb. Cv., 3.500%, 11/15/12 .............. 398,750 -------------- METALS AND MINING -- 0.0% 400,000 Inco Ltd., Cv., Zero Coupon, 03/29/21 ......... 812,000 -------------- REAL ESTATE -- 0.0% Palm Harbor Homes Inc., Cv., 100,000 3.250%, 05/15/24 ............. 84,250 1,000,000 3.250%, 05/15/24 (a) ......... 842,500 -------------- 926,750 -------------- TELECOMMUNICATIONS -- 0.3% 6,000,000 Nortel Networks Corp., Cv., 4.250%, 09/01/08 .............. 5,760,000 -------------- TRANSPORTATION -- 0.2% 3,000,000 GATX Corp., Cv., 7.500%, 02/01/07 .............. 3,675,000 -------------- TOTAL CONVERTIBLE CORPORATE BONDS ............... 39,584,550 -------------- SHARES ------- WARRANTS -- 0.0% FOOD AND BEVERAGE -- 0.0% 650 Parmalat SpA, GDR, expire 12/31/15+ (a)(b) ....... 0 -------------- PRINCIPAL AMOUNT ------- SHORT-TERM OBLIGATIONS -- 17.3% REPURCHASE AGREEMENTS -- 13.0% $160,000,000 ABN Amro, 4.850%, dated 9/29/06, due 10/02/06, proceeds at maturity, $160,064,667 (c) .... 160,000,000 150,000,000 Barclays Capital Inc., 4.950%, dated 9/29/06, due 10/02/06, proceeds at maturity, $150,061,875 (d) .............. 150,000,000 -------------- 310,000,000 -------------- U.S. TREASURY BILLS -- 4.3% 105,131,000 U.S. Treasury Bills, 4.772% to 5.219%++, 10/12/06 to 03/08/07 .......... 103,369,233 -------------- TOTAL SHORT-TERM OBLIGATIONS ................... 413,369,233 -------------- TOTAL INVESTMENTS -- 100.0% (Cost $2,092,132,589) .....................$2,385,513,611 ============== -------------- Aggregate book cost ...............$2,092,132,589 ============== Gross unrealized appreciation .....$ 312,599,105 Gross unrealized depreciation ..... (19,218,083) -------------- Net unrealized appreciation (depreciation) ...................$ 293,381,022 ============== -------------- INTEREST RATE SWAP FLOATING NOTIONAL RATE RECEIVED+++ TERMINATION UNREALIZED AMOUNT FIXED RATE PAID (RATE RESET MONTHLY) DATE APPRECIATION ------ --------------- ------------------- -------- ------------ $100,000,000 4.01% 5.33000% June 2, 2010 $3,247,591 (a) Security exempt from registration under Rule 144A of the Securities Act of 1933, as amended. These securities may be resold in transactions exempt from registration, normally to qualified institutional buyers. At September 30, 2006, the market value of Rule 144A securities amounted to $2,708,456 or 0.11% of total investments. Except as noted in (b), these securities are liquid. (b) At September 30, 2006, the Fund held an investment in a restricted and illiquid security amounting to $0 or 0.00% of total investments, which was valued under methods approved by the Board, as follows: 09/30/06 ACQUISITION ACQUISITION ACQUISITION CARRYING VALUE SHARES ISSUER DATE COST PER UNIT ------- ------- ------- ------- ------- 650 Parmalat SpA, GDR warrants expire 12/31/15 ................ 11/09/05 $0.00 $0.0000 (c) Collateralized by $123,270,000 U.S. Treasury Bond, 7.875%, due 02/15/21, market value $163,200,000. (d) Collateralized by $114,975,000 U.S. Treasury Bond, 8.125%, due 08/15/19, market value $153,000,000. + Non-income producing security. ++ Represents annualized yield at date of purchase. +++ Based on Libor (London Interbank Offered Rate). ADR American Depository Receipt GDR Global Depository Receipt * Portfolio securities are valued at the last quoted sale price or closing values. If these are unavailable, then the average of the closing bid and asked prices is used. If there is no asked price, the security is valued at the closing bid price on that day. Debt instruments are valued at the average of the closing bid and asked prices. If the security matures in 60 days or less and is not credit impaired, it is valued at amortized cost. All securities and assets for which market quotations are not readily available or any security that the Board determines does not reflect its fair market value are valued in good faith under procedures established by the Board. % OF MARKET MARKET VALUE VALUE ------- ---------- GEOGRAPHIC DIVERSIFICATION North America ................. 85.6% $2,042,079,004 Europe ........................ 9.8 233,832,000 Latin America ................. 1.9 46,156,803 Japan ......................... 1.5 34,923,259 Asia/Pacific .................. 1.2 28,522,545 ----- -------------- Total Investments ............. 100.0% $2,385,513,611 ===== ============== 7 ITEM 2. CONTROLS AND PROCEDURES. (a) The registrant's principal executive and principal financial officers, or persons performing similar functions, have concluded that the registrant's disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940, as amended (the "1940 Act") (17 CFR 270.30a-3(c))) are effective, as of a date within 90 days of the filing date of the report that includes the disclosure required by this paragraph, based on their evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rules 13a-15(b) or 15d-15(b) under the Securities Exchange Act of 1934, as amended (17 CFR 240.13a-15(b) or 240.15d-15(b)). (b) There were no changes in the registrant's internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17 CFR 270.30a-3(d)) that occurred during the registrant's last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the registrant's internal control over financial reporting. ITEM 3. EXHIBITS. Certifications pursuant to Rule 30a-2(a) under the 1940 Act and Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. (Registrant) The Gabelli Dividend & Income Trust -------------------------------------------------------------------- By (Signature and Title)* /s/ Bruce N. Alpert ------------------------------------------------------- Bruce N. Alpert, Principal Executive Officer Date 11/03/06 ---------------------------------------------------------------------------- Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated. By (Signature and Title)* /s/ Bruce N. Alpert ------------------------------------------------------- Bruce N. Alpert, Principal Executive Officer Date 11/03/06 ---------------------------------------------------------------------------- By (Signature and Title)* /s/ Agnes Mullady ------------------------------------------------------- Agnes Mullady, Principal Financial Officer & Treasurer Date 11/03/06 ---------------------------------------------------------------------------- * Print the name and title of each signing officer under his or her signature.