Exhibit 99

Gabelli Reports First Quarter Earnings of $0.42 Per Diluted Share vs. $0.52 Per
Diluted Share in 2004; One-Time Charges and Other Income Charge Reduce Earnings
by $0.05 Per Share

    RYE, N.Y.--(BUSINESS WIRE)--April 28, 2005--Gabelli Asset
Management Inc. (NYSE:GBL) reported revenues of $61.5 million for the
first quarter ended March 31, 2005, down 3.2% from the first quarter
record $63.5 million generated in the year ago quarter. Operating
income declined $5.1 million to $20.2 million down 20.3% from the
$25.3 million reported in last year's first quarter.
    Net income for the quarter was $12.7 million or $0.42 per fully
diluted share versus $16.1 million or $0.52 per fully diluted share in
the prior year's quarter.
    Assets Under Management (AUM) were $28.0 billion as of March 31,
2005, down 2.1% from record year-end 2004 assets of $28.7 billion, and
just below the $28.2 billion in AUM on March 31, 2004.

    Financial Highlights

    --  Assets Under Management (AUM) - Our equity open-end mutual
        funds and closed-end funds had a record $12.41 billion in AUM
        at quarter end, slightly ahead of the $12.37 billion on
        December 31, 2004 and 4.8% ahead of the $11.8 billion on March
        31, 2004. Assets at the end of the quarter included $316
        million in net proceeds from the initial public offering in
        March 2005 of our new closed-end fund, The Gabelli Global
        Gold, Natural Resources & Income Trust (AMEX: GGN). In the
        institutional and high net worth segment of our business,
        GAMCO had AUM of $13.4 billion in separately managed equity
        accounts on March 31, 2005, down 1.6% from the $13.6 billion
        on December 31, 2004 and virtually unchanged from AUM on March
        31, 2004. Fixed income assets, primarily money market mutual
        funds, totaled $1.4 billion on March 31, 2005, down 24.7% from
        year-end 2004 assets of $1.9 billion and 31.9% lower than
        assets of $2.1 billion on March 31, 2004. Assets in our
        investment partnerships were $854 million, up 4.9% from
        year-end 2004 assets of $814 million but 5.2% below the $901
        million on March 31, 2004.

    --  Revenues - Investment advisory fees totaled $53.9 million
        during the first quarter 2005, unchanged from the first
        quarter of 2004. The higher revenues from our closed-end funds
        and investment partnerships were offset by lower revenues from
        our open-end mutual funds and separate accounts. For the first
        quarter 2005, our revenues of $20.1 million from open-end
        mutual funds were 5.4% lower than the $21.2 million recorded
        in the 2004 quarter. Closed-end fund revenues increased 7.6%
        to $8.4 million in the first quarter 2005 up from $7.8 million
        in the prior year's quarter.

    Revenues from our institutional and high net worth separate
accounts business declined by approximately 1% to $22.1 million in the
first quarter 2005, down from $22.4 million in 2004. Advisory fees
from investment partnerships increased 30.5% in the first quarter 2005
versus the prior year's quarter due principally to an increase in
performance fees.
    Lower trading volume contributed to a 42.5% decline in commission
revenues from our institutional research affiliate, Gabelli & Company,
Inc., where revenues were $2.5 million versus $4.3 million in the
prior year's quarter. Mutual fund distribution fees of $5.1 million in
the first quarter of 2005 were slightly lower than the $5.3 million
recorded in the 2004 quarter.

    --  Operating Margin - Variable compensation costs were 31.0% of
        revenues for the first quarter 2005 compared to 29.9% in 2004.
        This increase is primarily due to higher compensation costs in
        our separate accounts business and investment partnerships.
        Higher performance fees drove the increase in compensation
        costs for our investment partnerships in the 2005 quarter as
        compared to the prior year's period.

    Expenses not directly tied to revenues increased to $13.5 million
in the first quarter 2005, up 37.5% from $9.8 million in the prior
year's quarter. This increase included a one-time charge of $1.1
million recorded for the impairment of goodwill related to our fixed
income business, higher compensation costs and stock option expense in
addition to an increase in costs to comply with Sarbanes-Oxley as well
as other regulatory and corporate governance initiatives. In addition,
this increase included one-time launch costs of $1.45 million for our
new closed-end fund, The Gabelli Global Gold, Natural Resources &
Income Trust. We note that in the second quarter of 2005, our results
will benefit from the absence of costs related to the launch of our
new closed-end fund and the impairment of goodwill.
    The effective tax rate for the first quarter 2005 was adjusted to
37.5% versus 36.4% in the comparable 2004 period to reflect our
estimate of the current year-end tax liability.

    --  Other Income/Expense - For the first quarter 2005, we recorded
        a net gain of $0.1 million from our investments and net
        interest expense nearly equal to the net gain of $0.2 million
        in the 2004 quarter. The 2005 quarter included a $3.2 million
        loss recorded for the write down to fair value of certain
        securities held as available for sale offset by a $2.3 million
        unrealized gain from an investment within our proprietary
        portfolio which completed an initial public offering during
        the quarter.

    Interest expense fell 2.9% during the 2005 quarter to $3.9 million
compared to $4.0 million in the prior year's quarter. In future
quarters, interest expense will be further reduced by the April 1,
2005 repurchase of $50 million of the $100 million 5% convertible
note.
    Management fee expense was $2.3 million for the quarter of 2005
versus $2.8 million for the comparable 2004 period.

    Investment and Business Highlights

    --  Shareholders, as part of an initiative to re-focus the Gabelli
        brand, will vote on a change in our name to GAMCO Investors,
        Inc. at our annual meeting of shareholders on May 10th. GAMCO
        has been the name of our asset management business since 1977
        and is a more encompassing parent company name that more
        appropriately represents the various investment strategies and
        asset management brands contributing to the solid growth of
        our company. The Gabelli brand will continue to represent the
        value portfolios managed in the company's absolute return,
        research-driven Private Market Value (PMV) with a Catalyst
        (TM) style. The company's common stock will continue to trade
        on the New York Stock Exchange under the GBL ticker symbol.

    --  The Gabelli Global Gold, Natural Resources & Income Trust
        (AMEX: GGN), our new closed-end fund investing primarily in
        equity securities of gold and natural resources companies,
        completed its initial public offering in March issuing 16.6
        million shares at an initial price of $20 per share,
        generating net proceeds of $316 million, net of sales load and
        offering expenses (exclusive of the underwriters' over
        allotment). The Fund's shares commenced trading on the
        American Stock Exchange on March 29th.

    --  In February, we issued 1,517,483 shares of class A common
        stock and received proceeds of $70,567,500 in settlement of
        the purchase contracts issued pursuant to our mandatory
        convertible securities. These mandatory convertible securities
        consisting of purchase contracts and senior notes were
        originally issued in February 2002. The senior notes due
        February 17, 2007 were remarketed in November 2004 and the
        interest rate was reset from 6% to 5.22% at that time.

    --  In March, we announced an agreement with Cascade Investment,
        L.L.C. to amend the terms of the $100 million convertible note
        issued by Gabelli. The new terms extend the exercise date of
        Cascade's put option to September 15, 2006, reduce the
        principal of the convertible note to $50 million, effective
        April 1, 2005, and remove limitations on the issuance of
        additional debt. Cascade would own approximately 12% of
        Gabelli Asset Management's class A common stock if the note
        were converted.

    --  optionsXpress Holdings, Inc. (Nasdaq: OXPS) went public on
        January 27, 2005 at $16.50 per share. GSI, Inc., a 92% owned
        subsidiary, owns approximately 315,000 shares. The shares have
        an original cost basis of $0.23 per share and were written up
        to $3.11 per share in December 2003 concurrent with a second
        round of financing prior to the IPO. The carrying value of the
        shares is currently below the March 31, 2005 market price.

    --  In February, our Board of Directors authorized a plan to file
        a "shelf" registration statement on Form S-3. The shelf
        process will enable us to sell any combination of senior and
        subordinate debt securities, convertible debt securities and
        equity securities (including common and preferred securities)
        up to a total amount of $400 million. This authorization is in
        addition to the remaining $120 million available under our
        "shelf" registration filed in 2001.

    --  Gabelli & Company, Inc., our institutional research affiliate,
        hosted three investor symposiums during the first quarter:

        --  The 15th Annual Pump, Valve, & Motor Symposium was held in
            New York during February, at which portfolio managers and
            securities analysts met with senior management from public
            companies in the industrial pump, motor and water quality
            markets. The Keynote Speaker, Kristen Silverberg, Deputy
            Assistant to the President for Domestic Policy, addressed
            the firm's institutional clients about the ongoing debate
            in Washington surrounding tort reform, and in particular,
            asbestos litigation.

        --  Our 2nd Annual Smallcap Orthopedic Conference was held in
            Washington, D.C. An aging population creates increasingly
            attractive opportunities to profit from innovation in
            healthcare.

        --  The 1st Annual WiMAX Conference at the Harvard Club in New
            York in March. The conference, in conjunction with Widat
            Research Group, included a series of keynotes and panel
            discussions focused on the opportunities and challenges
            for WiMAX, a long distance broadband technology that many
            expect to complement WiFi, DSL and cable in providing
            Internet and cellular services.

    --  During the quarter we invested in our professional team:

        --  Lawrence J. Haverty, Jr., CFA, joined the firm as an
            associate portfolio manager of the Gabelli Global
            Multimedia Trust (NYSE:GGT), a closed-end, non-diversified
            investment company focusing on the media, publishing and
            entertainment industries companies. Larry has been named
            four times to Institutional Investor Magazine's "Best of
            the Buy Side" analysts.

        --  F. William Scholz, II was named President of Gabelli &
            Partners, LLC, the Investment Partnerships Group that
            manages long/short partnerships, offshore funds and
            separate accounts on a global basis. Mr. Scholz has been
            involved with our institutional separate accounts business
            since he joined the firm in 1985.

        --  Barry L. Lucas, Senior Vice President of Gabelli &
            Company, Inc., the institutional research and brokerage
            subsidiary of Gabelli Asset Management Inc., has been
            named the firm's director of institutional sell side
            research. Mr. Lucas joined Gabelli in 2003.

    Financial Strength and Flexibility

    We ended the quarter with roughly $720.6 million in cash,
marketable securities and investments. This includes approximately
$78.5 million, at market value, of investments in The Gabelli Dividend
& Income Trust, The Gabelli Global Utility & Income Trust, Gabelli
open-end mutual funds and other investments classified as available
for sale securities. Our debt of $282.3 million consists of a $100
million 5% convertible note, $100 million of 5.5% senior notes, and
$82.3 million of 5.22% senior notes issued in connection with our
mandatory convertible securities. The amounts expressed above are
prior to the reduction of $50 million principal on our 5% convertible
note that occurred on April 1, 2005. Adjusted for this reduction of
principal, we had cash, marketable securities and investments of
$670.6 million and debt of $232.3 million.
    Stockholders' equity, on a GAAP basis, was $417.4 million or
$13.77 per share on March 31, 2005 compared with $393.6 million or
$13.09 per share on March 31, 2004 and $334.9 million or $11.61 per
share on December 31, 2004.
    We paid a special dividend of $0.60 per share on January 18, 2005
to all shareholders of record on January 3, 2005. This special
dividend, authorized by our Board of Directors in November 2004,
follows the $1.00 per share special dividend paid in the fourth
quarter 2004 and a $0.10 per share special dividend paid in the second
quarter 2004. The Board also declared a quarterly dividend of $0.02
per share that was paid on March 28, 2005 to shareholders of record on
March 14, 2005.
    During the first quarter of 2005, we completed our accelerated
share repurchase (ASR) program. We originally repurchased 400,000
shares of our class A common stock in November 2004 for an initial
investment of approximately $18.8 million.
    Shares outstanding on March 31, 2005 were 30,321,492,
approximately 5% higher than year-end outstanding shares of 28,837,034
and approximately 1% above our shares outstanding of 30,060,053 on
March 31, 2004 reflecting the issuance of 1,517,483 shares of class A
common stock in settlement of the purchase contracts issued pursuant
to our mandatory convertible securities on February 17, 2005. Fully
diluted shares outstanding were 31,684,268 approximately 1.6% higher
than fourth quarter 2004 fully diluted shares of 31,178,652 and
approximately 1.6% lower than our fully diluted shares of 32,201,983
on March 31, 2004. The increase from the end of 2004 reflects the
issuance of 1,517,483 shares of class A common stock in February on a
weighted average basis partially offset by the full effect of shares
repurchased in the fourth quarter 2004.
    Our stock buyback program was initiated in March 1999. Since that
time, 2,820,126 class A common shares have been repurchased through
March 31, 2005 at an average investment of $36.52 per share, including
46,500 shares in the first quarter 2005. At the end of March, the
total shares currently available to be repurchased under the program
were approximately 897,000 shares. Subsequent to the end of the first
quarter, we have repurchased 170,700 shares through April 27, 2005.

    In Summary

    We believe we can continue to create significant shareholder value
by intensely focusing on our PMV with a Catalyst investment research
and stock selection process, leveraging our brand name and proven
performance record, and by creating new products and entering new
markets. We are adding to our investment and research teams in order
to uncover more values in the global marketplace, and are expanding
our marketing and client servicing capabilities to enhance our already
strong position in many of the markets we serve. We look forward to
the challenge of creating wealth for our clients and shareholders in
today's complex financial markets. We look forward to meeting each and
every one of you at our annual meeting on May 10th.

    NOTES ON NON-GAAP FINANCIAL MEASURES
A.  Cash and investments as adjusted have been computed as follows:
    (in millions)

                                       12/31/04    3/31/04    3/31/05
                                      ---------- ---------- ----------
Cash and cash equivalents                $257.1     $371.4     $328.4
Investments (marketable securities)       305.9      260.7      290.1
                                      ---------- ---------- ----------
Total cash and investments
 (marketable securities)                  563.0      632.1      618.5
Net amounts receivable/(payable) to
 brokers                                    5.2        9.3       23.6
                                      ---------- ---------- ----------
Adjusted cash and investments
 (marketable securities)                  568.2      641.4      642.1
Investments (available for sale)           75.8       67.3       78.5
                                      ---------- ---------- ----------
Total adjusted cash and investments      $644.0     $708.7     $720.6
                                      ========== ========== ==========

    We believe adjusted cash and investments is a more useful measure
    of the company's liquidity for analytical purposes.

    Net amounts receivable/(payable) from/to brokers reflects cash and
    cash equivalents held with brokers and cash payable for securities
    purchased and recorded on a trade date basis for which settlement
    occurs subsequent to period end.

B.  Operating income before management fee expense is used by
    management for purposes of evaluating its business operations. We
    believe this measure is useful in illustrating the operating
    results of the Company as management fee expense is based on
    pre-tax income and includes non-operating items including
    investment gains and losses from the company's proprietary
    investment portfolio and interest expense. The reconciliation of
    operating income before management fee to operating income is
    provided in Table IV.

    SPECIAL NOTE REGARDING FORWARD-LOOKING INFORMATION

    Our disclosure and analysis in this press release contain some
forward-looking statements. Forward-looking statements give our
current expectations or forecasts of future events. You can identify
these statements because they do not relate strictly to historical or
current facts. They use words such as "anticipate," "estimate,"
"expect," "project," "intend," "plan," "believe," and other words and
terms of similar meaning. They also appear in any discussion of future
operating or financial performance. In particular, these include
statements relating to future actions, future performance of our
products, expenses, the outcome of any legal proceedings, and
financial results. Although we believe that we are basing our
expectations and beliefs on reasonable assumptions within the bounds
of what we currently know about our business and operations, there can
be no assurance that our actual results will not differ materially
from what we expect or believe. Some of the factors that could cause
our actual results to differ from our expectations or beliefs include,
without limitation: the adverse effect from a decline in the
securities markets; a decline in the performance of our products; a
general downturn in the economy; changes in government policy or
regulation; changes in our ability to attract or retain key employees;
and unforeseen costs and other effects related to legal proceedings or
investigations of governmental and self-regulatory organizations. We
also direct your attention to any more specific discussions of risk
contained in our Form 10-K and other public filings. We are providing
these statements as permitted by the Private Litigation Reform Act of
1995. We do not undertake to update publicly any forward-looking
statements if we subsequently learn that we are unlikely to achieve
our expectations or if we receive any additional information relating
to the subject matters of our forward-looking statements.

Assets Under Management

    The company reported assets under management as follows:

Table I:
                                Assets Under Management (in millions)
                                --------------------------------------

                                        March 31
                                -------------------------      %
                                    2004         2005      Inc. (Dec.)
                                ------------ ------------ ------------
Mutual Funds:
   Equities
      Open End                     $  8,106     $  7,808      (3.7%)
      Closed End                      3,739        4,602       23.1
   Fixed Income                       1,717        1,154      (32.8)
                                ------------ ------------
Total Mutual Funds                   13,562       13,564        0.0
                                ------------ ------------
Institutional & High Net Worth
 Separate Accounts:
   Equities                          13,383       13,364       (0.1)
   Fixed Income                         369          266      (27.9)
                                ------------ ------------
Total Institutional & High Net
 Worth Separate Accounts             13,752       13,630       (0.9)
                                ------------ ------------
Alternative Investments                 901          854       (5.2)
                                ------------ ------------
Total Assets Under Management      $ 28,215     $ 28,048       (0.6)
                                ============ ============


Table II:       Fund Flows - 1st Quarter 2005 (in millions)

                                               Market
                 December 31,       Net    Appreciation/   March 31,
                     2004     Cash Flows   (Depreciation)     2005
                 ------------ ------------ -------------- ------------
Mutual Funds:
    Equities        $ 12,371        $ 245         ($ 206)    $ 12,410
    Fixed Income       1,499         (350)             5        1,154
                 ------------ ------------ -------------- ------------
Total Mutual
 Funds                13,870         (105)          (201)      13,564
                 ------------ ------------ -------------- ------------
Institutional
 & HNW Separate
  Accounts
    Equities          13,587          (18)          (205)      13,364
    Fixed Income         388         (123)             1          266
                 ------------ ------------ -------------- ------------
Total
 Institutional
 & HNW Separate
  Accounts            13,975         (141)          (204)      13,630
                 ------------ ------------ -------------- ------------

Alternative
 Investments             814           38              2          854
                 ------------ ------------ -------------- ------------
Total Assets
 Under
 Management         $ 28,659       ($ 208)        ($ 403)    $ 28,048
                 ============ ============ ============== ============


                              Assets Under Management (in millions)
                          --------------------------------------------
Table III:
                            3/04     6/04     9/04    12/04     3/05
                          -------- -------- -------- -------- --------
Mutual Funds
   Open end               $ 8,106  $ 7,852  $ 7,534  $ 8,029  $ 7,808
   Closed end               3,739    3,764    3,727    4,342    4,602
   Fixed income             1,717    1,563    1,524    1,499    1,154
                          -------- -------- -------- -------- --------
Total Mutual Funds         13,562   13,179   12,785   13,870   13,564
                          -------- -------- -------- -------- --------
Institutional & HNW
 Separate Accounts:
   Equities                13,383   13,628   13,185   13,587   13,364
   Fixed Income               369      354      344      388      266
                          -------- -------- -------- -------- --------
Total Institutional & HNW
 Separate Accounts         13,752   13,982   13,529   13,975   13,630
                          -------- -------- -------- -------- --------
Alternative Investments       901    1,061      934      814      854
                          -------- -------- -------- -------- --------
Total Assets Under
 Management               $28,215  $28,222  $27,248  $28,659  $28,048
                          ======== ======== ======== ======== ========


                                              % Increase/(decrease)
                                               12/04          3/04
                                            ------------  ------------
Mutual Funds
   Open end                                    (2.8%)        (3.7%)
   Closed end                                   6.0          23.1
   Fixed income                               (23.0)        (32.8)
Total Mutual Funds                             (2.2)          0.0
Institutional & HNW Separate Accounts:
   Equities                                    (1.6)         (0.1)
   Fixed Income                               (31.4)        (27.9)
Total Institutional & HNW Separate Accounts    (2.5)         (0.9)
Alternative Investments                         4.9          (5.2)
Total Assets Under Management                  (2.1)         (0.6)


Table IV

                     GABELLI ASSET MANAGEMENT INC.
         UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF INCOME
             (Dollars in thousands, except per share data)


                                            For the Three Months Ended
                                                     March 31,
                                            --------------------------
                                                               % Inc.
                                             2004     2005     (Dec.)
                                            -------- -------- --------

Revenues                                    $63,539  $61,531    (3.2%)
Expenses                                     35,426   39,122     10.4
                                            -------- --------

Operating income before management fee       28,113   22,409    (20.3)

Investment income                             4,290    4,067     (5.2)
Interest expense                             (4,046)  (3,929)    (2.9)
                                            -------- --------
Other income (expense), net                     244      138    (43.4)
                                            -------- --------

Income before management fee, income taxes
 and minority interest                       28,357   22,547    (20.5)
   Management fee                             2,836    2,255
                                            -------- --------
Income before income taxes and minority
 interest                                    25,521   20,292
   Income taxes                               9,296    7,609
   Minority interest                            154        1
                                            -------- --------
Net income                                  $16,071  $12,682    (21.1)
                                            ======== ========

Net income per share:
Basic                                       $  0.53  $  0.43    (18.9)
                                            ======== ========

Diluted                                     $  0.52  $  0.42    (19.2)
                                            ======== ========

Weighted average shares outstanding:
 Basic                                       30,064   29,560     (1.7)
                                            ======== ========

 Diluted                                     32,202   31,684     (1.6)
                                            ======== ========

Reconciliation of Non-GAAP Financial
 Measures to GAAP:
Operating income before management fee      $28,113  $22,409    (20.3)
Deduct:  management fee                       2,836    2,255
                                            -------- --------
Operating income                            $25,277  $20,154    (20.3)
                                            -------- --------
Operating margin before management fee         44.2%   36.4 %
                                            -------- --------
Operating margin after management fee          39.8%   32.8 %
                                            -------- --------

Table V

                     GABELLI ASSET MANAGEMENT INC.
    UNAUDITED QUARTERLY CONSOLIDATED CONDENSED STATEMENTS OF INCOME
             (Dollars in thousands, except per share data)

                                             2004
                         ---------------------------------------------
                            1st      2nd      3rd      4th
                          Quarter  Quarter  Quarter  Quarter    Total
                          -------  -------  -------  -------  --------
Income Statement Data:

Revenues                 $63,539  $60,204  $57,237  $74,183  $255,163

Expenses                  35,426   33,332   33,002   43,318   145,078
                         -------- -------- -------- -------- ---------

Operating income before
   management fee         28,113   26,872   24,235   30,865   110,085


Investment income          4,290    1,549    2,620    7,649    16,108
Interest expense          (4,046)  (4,035)  (4,014)  (3,932)  (16,027)
                         -------- -------- -------- -------- ---------
Other income (expense),
 net                         244   (2,486)  (1,394)   3,717        81
                         -------- -------- -------- -------- ---------

Income before
   management fee,
   income taxes and
   minority interest      28,357   24,386   22,841   34,582   110,166

Management fee             2,836    2,438    2,284    3,459    11,017
                         -------- -------- -------- -------- ---------

Income before income
   taxes and  minority
   interest               25,521   21,948   20,557   31,123    99,149

Income taxes               9,296    7,989    7,483   11,329    36,097
Minority interest            154       41       43      255       493
                         -------- -------- -------- -------- ---------

Net income               $16,071  $13,918  $13,031  $19,539  $ 62,559
                         ======== ======== ======== ======== =========

Net income per share:
    Basic                $  0.53  $  0.47  $  0.44  $  0.67  $   2.11
                         ======== ======== ======== ======== =========

    Diluted              $  0.52  $  0.46  $  0.43  $  0.65  $   2.06
                         ======== ======== ======== ======== =========

Weighted average shares
 outstanding:
    Basic                 30,064   29,890   29,707   29,037    29,673
                         ======== ======== ======== ======== =========

    Diluted               32,202   32,010   31,820   31,179    31,804
                         ======== ======== ======== ======== =========

Reconciliation of Non-GAAP
  Financial Measures to GAAP:
Operating income before
   management fee        $28,113  $26,872  $24,235  $30,865  $110,085
Deduct:  management fee    2,836    2,438    2,284    3,459    11,017
                         -------- -------- -------- -------- ---------
Operating income         $25,277  $24,434  $21,951  $27,406  $ 99,068
                         -------- -------- -------- -------- ---------
Operating margin before
   management fee           44.2%    44.6%    42.3%    41.6%     43.1%
                         -------- -------- -------- -------- ---------
Operating margin after
   Management fee           39.8%    40.6%    38.4%    36.9%     38.8%
                         -------- -------- -------- -------- ---------


                                                           2005
                                                   -------------------
                                                      1st
                                                    Quarter    Total
                                                   --------- ---------
Income Statement Data:

Revenues                                           $ 61,531  $ 61,531

Expenses                                             39,122    39,122
                                                   --------- ---------

Operating income before
   management fee                                    22,409    22,409


Investment income                                     4,067     4,067
Interest expense                                     (3,929)   (3,929)
                                                   --------- ---------
Other income (expense), net                             138       138
                                                   --------- ---------

Income before
   management fee,
   income taxes and
   minority interest                                 22,547    22,547

Management fee                                        2,255     2,255
                                                   --------- ---------

Income before income
   taxes and  minority interest                      20,292    20,292

Income taxes                                          7,609     7,609
Minority interest                                         1         1
                                                   --------- ---------

Net income                                         $ 12,682  $ 12,682
                                                   ========= =========

Net income per share:
    Basic                                          $   0.43  $   0.43
                                                   ========= =========

    Diluted                                        $   0.42  $   0.42
                                                   ========= =========

Weighted average shares outstanding:
    Basic                                            29,560    29,560
                                                   ========= =========

    Diluted                                          31,684    31,684
                                                   ========= =========

Reconciliation of Non-GAAP
  Financial Measures to GAAP:
Operating income before
   management fee                                  $ 22,409  $ 22,409
Deduct:  management fee                               2,255     2,255
                                                   --------- ---------
Operating income                                   $ 20,154  $ 20,154
                                                   --------- ---------
Operating margin before
   management fee                                      36.4%     36.4%
                                                   --------- ---------
Operating margin after
   Management fee                                      32.8%     32.8%
                                                   --------- ---------

Table VI

                     GABELLI ASSET MANAGEMENT INC.
       CONSOLIDATED CONDENSED STATEMENTS OF FINANCIAL CONDITION
                            (In thousands)

                           December 31,     March 31,      March 31,
                              2004            2004           2005
                          -------------- -------------- --------------
ASSETS                                     (unaudited)    (unaudited)

Cash and cash equivalents $     257,096  $     371,355  $     328,428
Investments                     381,689        328,063        368,548
Receivables                      46,571         46,370         60,527
Other assets                     13,616         16,022         13,494
                          -------------- -------------- --------------

     Total assets         $     698,972  $     761,810  $     770,997
                          ============== ============== ==============

LIABILITIES AND
 STOCKHOLDERS' EQUITY

Compensation payable      $      27,645  $      26,964  $      33,813
Dividends payable                17,302              -              -
Income taxes payable              8,526         15,688          8,062
Accrued expenses and
 other liabilities               22,142         35,903         23,198
                          -------------- -------------- --------------
     Total operating
      liabilities                75,615         78,555         65,073
5.5% Senior notes
 (due May 15, 2013)             100,000        100,000        100,000
5% Convertible note
 (conversion price, $52
 per share; note due
 August 14, 2011)               100,000        100,000        100,000
5.22% Senior notes
 (due February 17, 2007)              -              -         82,308
Mandatory convertible
 securities (purchase
 contract settlement
 date, February 17, 2005;
 notes due February 17,
 2007)                           82,308         83,825              -
                          -------------- -------------- --------------
     Total liabilities          357,923        362,380        347,381

Minority interest                 6,171          5,831          6,171

Stockholders' equity            334,878        393,599        417,445
                          -------------- -------------- --------------

Total liabilities and
 stockholders' equity     $     698,972  $     761,810  $     770,997
                          ============== ============== ==============

    CONTACT: Gabelli Asset Management Inc.
             Chief Financial Officer
             Michael R. Anastasio, 914-921-5147
             Fax: 914-921-5392
             www.gabelli.com