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: 811-04656 --------------------------------------------- Ellsworth Fund Ltd. ------------------------------------------------------------------------------- (Exact name of registrant as specified in charter) 65 Madison Avenue, Morristown, New Jersey 07960-7308 ------------------------------------------------------------------------------- (Address of principal executive offices) (Zip code) Thomas H. Dinsmore Ellsworth Fund Ltd. 65 Madison Avenue Morristown, New Jersey 07960-7308 (Name and address of agent for service) Copy to: Martha J. Hays, Esq. Ballard Spahr Andrews & Ingersoll, LLP 1735 Market Street, 49th Floor Philadelphia, PA 19103-7599 Registrant's telephone number, including area code: 973-631-1177 Date of fiscal year end: September 30, 2007 Date of reporting period: December 31, 2006 ITEM 1. SCHEDULE OF INVESTMENTS. ELLSWORTH FUND LTD.------------------------------------------------------------- PORTFOLIO OF INVESTMENTS December 31, 2006 (unaudited)-------------------------- Principal Value Amount (Note 1) ----------- ------------- CONVERTIBLE BONDS AND NOTES -- 59.5% AEROSPACE AND DEFENSE -- 5.0% $1,500,000 AAR Corp. 1.75% 2026 cv. sr. notes (BB) . . . . . . . . . . . $ 1,762,500 1,000,000 Alliant Techsystems Inc. 2.75% 2011 cv. sr. sub. notes (B1) (Acquired 09/07/06; Cost $1,009,375) (1) . . . . . . . . . .. 1,027,500 1,000,000 Ceradyne, Inc. 2.875% 2035 sr. sub. cv. notes (NR) (2) . . .. 1,203,750 2,000,000 DRS Technologies, Inc. 2% 2026 cv. sr. notes (B1) (Acquired 01/30/06; Cost $2,100,194) (1,2) . . . . . . . . .. 2,115,000 ------------- 6,108,750 ------------- BANKING/SAVINGS AND LOAN -- 1.3% 1,500,000 U.S. Bancorp floating rate 2035 cv. sr. deb. (Aa2) . . . . . . . . . . . . . . . . . . . . .. 1,522,500 ------------- COMPUTER HARDWARE -- 3.8% 1,000,000 C&D Technologies, Inc. 5.25% 2025 cv. sr. notes (NR) (Acquired 11/16/05; Cost $1,000,000) (1) . . . . . . . . . .. 921,250 2,000,000 Credit Suisse First Boston (USA), Inc. 15.55% 2007 equity-linked notes (Aa3)(exchangeable for Corning Inc. common stock) . . . . . . . . . . . . . . . . .. 1,782,600 250,000 EMC Corp. 1.75% 2011 cv. sr. notes (BBB+) (Acquired 11/13/06; Cost $250,000) (1) . . . . . . . . . . .. 260,313 500,000 EMC Corp. 1.75% 2013 cv. sr. notes (BBB+) (Acquired 11/13/06; Cost $500,000) (1) . . . . . . . . . . .. 520,625 1,000,000 Richardson Electronics, Ltd. 8% 2011 cv. sr. sub. notes (NR) . . . . . . . . . . . . . . . . . .. 1,130,000 ------------- 4,614,788 ------------- COMPUTER SOFTWARE -- 3.2% 1,500,000 Lehman Brothers Holdings Inc. 1% 2009 medium-term notes (A1) (performance linked to Microsoft Corp. common stock) (2) . .. 1,567,500 1,000,000 Sybase, Inc. 1.75% 2025 cv. sub. notes (NR) . . . . . . . . . 1,117,500 1,000,000 Symantec Corp. 1% 2013 cv. sr. notes (NR) . . . . . . . . . . 1,221,250 ------------- 3,906,250 ------------- CONSUMER GOODS -- 1.2% 1,000,000 Church & Dwight Co., Inc. 5.25% 2033 cv. sr. deb. (Ba1) . . . 1,445,000 ------------- ENERGY -- 4.3% 1,000,000 Cameron International Corp. 2.50% 2026 cv. sr. notes (Baa1) . 1,078,750 1,500,000 Nabors Industries, Inc. 0.94% 2011 sr. exchangeable notes (A-)(exchangeable for Nabors Industries Ltd. common stock). . . . . . . . . . . . . . . . . . . . . . . .. 1,441,875 1,000,000 Oil States International, Inc. 2.375% 2025 contingent cv. sr. notes (NR) . . . . . . . . . . . . . . . . 1,253,750 1,250,000 Rentech, Inc. 4% 2013 cv. sr. notes (NR) . . . . . . . . . .. 1,422,650 ------------- 5,197,025 ------------- ENTERTAINMENT -- 6.3% 2,000,000 EchoStar Communications Corp. 5.75% 2008 cv. sub. notes (B1) 2,047,500 1,000,000 International Game Technology 2.60% 2036 cv. deb. (Baa2) (Acquired 12/14/06 - 12/15/06; Cost $994,189) (1,2) . . . . . 997,500 3,750,000 The Walt Disney Company 2.125% 2023 cv. sr. notes (A3) . . .. 4,575,000 ------------- 7,620,000 ------------- FINANCIAL SERVICES -- 1.8% 2,000,000 Euronet Worldwide, Inc. 3.50% 2025 cv. deb. (NR) (2) . . . .. 2,137,500 ------------- Page 1 ELLSWORTH FUND LTD.------------------------------------------------------------- PORTFOLIO OF INVESTMENTS December 31, 2006 (continued)-------------------------- Principal Value Amount (Note 1) ----------- ------------- CONVERTIBLE BONDS AND NOTES -- CONTINUED FOODS -- 0.9% $1,000,000 Lehman Brothers Holdings Inc. 3% 2012 medium-term notes (A1) (performance linked to General Mills, Inc. common stock) (2) . . . . . . . . .. . . . . . . . . . . . .. $ 1,059,500 ------------- HEALTH CARE -- 3.8% 1,000,000 American Medical Systems Holdings, Inc. 3.25% 2036 cv. sr. sub. notes (B3) (2) 1,171,250 812,000 China Medical Technologies, Inc. 3.5% 2011 cv. sr. sub. notes (NR) (Acquired 11/15/06 - 12/01/06; Cost $825,585) (1) . . . . . . . . . . . . . . . . . . . . .. 866,810 1,500,000 Manor Care, Inc. 2.125% 2035 cv. sr. notes (Baa3) . . . . . . 1,702,500 1,000,000 Omnicare, Inc. 3.25% 2035 cv. sr. deb. (B2) (2) . . . . . . . 872,500 ------------- 4,613,060 ------------- INSURANCE -- 1.6% 2,000,000 Prudential Financial, Inc. floating rate 2036 cv. sr. notes (NR) (Acquired 12/08/06; Cost $1,981,000) (1) . . . . . . . . . . . . . . . . . . . .. 1,978,400 ------------- MINING -- 0.1% 125,000 Minefinders Corp. Ltd. 4.5% 2011 cv. sr. notes (NR) (Acquired 10/19/06; Cost $125,000) (1) . . . . . . . . . . .. 140,625 ------------- MULTI-INDUSTRY -- 6.7% 2,000,000 Citigroup Funding, Inc. 1% 2010 medium-term notes (Aa1) (exchangeable for the cash value of a basket of technology stocks) (2) . . . . . . . . . . . . . . . . . . .. 1,956,400 1,590,000 FTI Consulting, Inc. 3.75% 2012 cv. sr. sub. notes (B1) . . . 1,836,450 1,500,000 LSB Industries, Inc. 7% 2011 cv. sr. sub. deb. (NR) . . . . . 2,482,500 1,000,000 Lehman Brothers Holdings Inc. 1% 2011 medium-term notes (A1)(performance linked to a basket of common stocks) (2) . . . . . . . . . . . . . . . .. 850,000 1,000,000 Trinity Industries, Inc. 3.875% 2036 cv. sub. notes (Ba3) (2) . . . . . . . . . . . . . . . . . . . . . . . 1,015,000 ------------- 8,140,350 ------------- PHARMACEUTICALS -- 6.7% 1,250,000 Amgen Inc. 0.125% 2011 cv. sr. notes (A2) . . . . . . . . . . 1,225,000 500,000 Amgen Inc. 0.375% 2013 cv. sr. notes (A2) . . . . . . . . . . 493,750 1,000,000 Bristol-Myers Squibb Co. floating rate 2023 cv. sr. deb. (A2) . . . . . . . . . . . . . . . . . . . . . . 1,005,000 1,000,000 Ivax Corp. 4.5% 2008 cv. sr. sub. notes (NR) (exchangeable for Teva Pharmaceutical Industries Ltd. ADR and cash) . . . . . . . . . . . . . . . . 991,250 750,000 MedImmune, Inc. 1.375% 2011 cv. sr. notes (BBB) . . . . . . . 851,250 750,000 MedImmune, Inc. 1.625% 2013 cv. sr. notes (BBB) . . . . . . . 864,375 1,750,000 Teva Pharmaceutical Finance Co. B.V. 1.75% 2026 cv. sr. deb. (Baa2) (exchangeable for Teva Pharmaceutical Industries Ltd. ADR) . . . . . . . . . . . . . 1,620,938 1,000,000 Wyeth floating rate 2024 cv. sr. deb. (A3) . . . . . . . . .. 1,090,600 ------------- 8,142,163 ------------- REAL ESTATE -- 1.3% 500,000 Archstone-Smith Operating Trust 4% 2036 exchangeable sr. notes (Baa1) (exchangeable into Archstone-Smith Trust common stock) . . . . . . . . . .. 535,625 1,000,000 United Dominion Realty Trust, Inc. 3.625% 2011 cv. sr. notes (NR) (Acquired 10/06/06; Cost $986,875) (1) . . . . . . . . . . . . . . . . . . . . . . . . 1,005,000 ------------- 1,540,625 ------------- RETAIL -- 1.2% 1,500,000 Amazon.com, Inc. 4.75% 2009 cv. sub. notes (Ba3) . . . . . .. 1,479,375 ------------- Page 2 ELLSWORTH FUND LTD.------------------------------------------------------------- PORTFOLIO OF INVESTMENTS December 31, 2006 (continued)-------------------------- Principal Value Amount (Note 1) ----------- ------------- CONVERTIBLE BONDS AND NOTES -- CONTINUED SEMICONDUCTORS -- 7.8% 1,000,000 Agere Systems Inc. 6.5% 2009 cv. sub. notes (B1) . . . . . .. $ 1,022,500 1,000,000 Conexant Systems, Inc. 4% 2026 cv. sub. notes (NR) . . . . .. 913,750 2,000,000 Intel Corp. 2.95% 2035 jr. sub. cv. deb. (A-) (2) . . . . . . 1,820,000 1,750,000 International Rectifier Corp. 4.25% 2007 cv. sub. notes (B1). 1,745,625 1,500,000 LSI Logic Corp. 4% 2010 cv. sub. notes (B) . . . . . . . . .. 1,546,875 1,100,000 SanDisk Corp. 1% 2013 cv. sr. notes (BB-) . . . . . . . . . . 979,000 1,400,000 Vishay Intertechnology, Inc. 3.625% 2023 cv. sub. notes (B3). 1,405,250 ------------- 9,433,000 ------------- TELECOMMUNICATIONS -- 1.0% 1,000,000 Time Warner Telecom Inc. 2.375% 2026 cv. sr. deb. (Caa1) . .. 1,262,500 ------------- UTILITIES -- 1.6% 1,500,000 CMS Energy Corp. 2.875% 2024 cv. sr. notes (Ba3) . . . . . .. 1,920,000 ------------- TOTAL CONVERTIBLE BONDS AND NOTES . . . . . . . . . . . . . . $ 72,261,411 ------------- Shares ----------- CONVERTIBLE PREFERRED STOCKS -- 17.1% AEROSPACE AND DEFENSE -- 0.4% 40,000 Ionatron, Inc. 6.5% Series A redeemable cv. pfd. (NR) (Acquired 10/27/05; Cost $1,000,000) (1) . . . . . . . . . . . . . . . . . . . .. 520,000 ------------- BANKING/SAVINGS AND LOAN -- 4.6% 40,000 National Australia Bank Ltd. 7.875% exch. capital units (NR) . . . . . . . . . . . . . . . . . .. 2,060,000 20,000 New York Community Bancorp, Inc. 6% BONUSES units (Baa2) . . 932,000 35,000 Sovereign Capital Trust IV 4.375% PIERS (Baa2) (exchangeable for Sovereign Bancorp, Inc. common stock) (2) . 1,741,250 15,000 Washington Mutual Capital Trust 5.375% PIERS units (BBB) (exchangeable for Washington Mutual, Inc. common stock) . . . 856,800 ------------ 5,590,050 ------------ BUILDING PRODUCTS -- 1.8% 35,000 TXI Capital Trust I 5.5% SPuRS (B2) (exchangeable for Texas Industries, Inc. common stock) . . .. 2,223,375 ------------- CHEMICALS -- 2.4% 80,000 Celanese Corp. 4.25% cv. perpetual pfd. (NR) . . . . . . . .. 2,880,000 ------------- ENERGY -- 1.6% 10,000 Chesapeake Energy Corp. 4.5% cum. cv. pfd. (B+) . . . . . . . 957,500 5,000 SEMCO Energy, Inc. 5% Series B cv. cum. pfd. (B-) . . . . . . 961,250 ------------- 1,918,750 ------------- INSURANCE -- 5.6% 75,000 Citigroup Funding Inc. variable rate exch. notes (Aa1) (exchangeable for Genworth Financial, Inc. common stock) . .. 2,424,000 20,000 Reinsurance Group of America, Inc. 5.75% PIERS (Baa2) . . . . 1,400,000 112,500 The St. Paul Travelers Companies, Inc. 4.5% 2032 cv. jr. sub. notes (Baa1) . . . . . . . . . . . . . 2,940,750 ------------- 6,764,750 ------------- Page 3 ELLSWORTH FUND LTD.------------------------------------------------------------- PORTFOLIO OF INVESTMENTS December 31, 2006 (continued)-------------------------- Value Shares (Note 1) ----------- ------------- CONVERTIBLE PREFERRED STOCKS -- CONTINUED TELECOMMUNICATIONS -- 0.7% 100 Medis Technologies Ltd 7.25% Series A cum. cv. perpetual pfd. (NR)(Acquired 11/10/06; Cost $1,000,000) (1) . . . . . . . . . . . . . . . . . . . .. $ 869,184 ------------- TOTAL CONVERTIBLE PREFERRED STOCKS . . . . . . . . . . . . .. 20,766,109 ------------- MANDATORY CONVERTIBLE SECURITIES -- 17.5% (3) CHEMICALS -- 1.4% 40,000 Huntsman Corp. 5% mandatory cv. pfd. 02/16/08 (NR) . . . . .. 1,663,200 ------------- ENERGY -- 1.5% 30,000 Bristow Group Inc. 5.5% mandatory cv. pfd. 09/15/09 (NR) . .. 1,514,850 1,000 Chesapeake Energy Corp. 6.25% mandatory cv. pfd. 06/15/09 (B+) . . . . . . . . . . . . . . . . . . .. 252,410 ------------- 1,767,260 ------------- FINANCE -- 2.8% 30,000 Merrill Lynch & Co., Inc. 6.75% mandatorily exchangeable securities 10/15/07 (Aa3) (exchangeable for Nuveen Investments, Inc. common stock). . . . . . . . . . . . . . .. 1,361,250 45,500 Morgan Stanley, Inc. 5.875% mandatorily exchangeable securities 10/15/08 (Aa3) (exchangeable for Nuveen Investments, Inc. common stock). . . 2,079,491 ------------- 3,440,741 ------------- FINANCIAL SERVICES -- 1.0% 43,500 E*TRADE Financial Corp. 6.125% equity units 11/18/08 (Ba3) .. 1,269,765 ------------- FOODS -- 0.9% 40,000 Lehman Brothers Holdings Inc. 6.25% PIES 10/15/07 (A1) (exchangeable for General Mills, Inc. common stock) . . . . . 1,100,800 ------------- INSURANCE -- 5.5% 7,000 Alleghany Corp. 5.75% mandatory cv. pfd. 06/15/09 (BBB-) . .. 2,397,010 80,000 MetLife, Inc. 6.375% common equity units 08/15/08 (BBB+) . .. 2,446,400 45,000 XL Capital, Ltd. 6.5% equity security units 05/15/07 (A3) .. 1,071,675 30,000 XL Capital, Ltd. 7% equity security units 02/15/09 (A3) . . . 795,000 ------------- 6,710,085 ------------- PHARMACEUTICALS -- 0.9% 20,000 Schering-Plough Corp. 6% mand. cv. pfd. 09/14/07 (Baa3) . . . 1,137,800 ------------- SEMICONDUCTORS -- 1.8% 98,850 The Goldman Sachs Group, Inc. 14.75% mandatory exchangeable notes 06/22/07 (NR) (exchangeable for Advanced Micro Devices, Inc. common stock) (Acquired 06/14/06; Cost $2,500,411) (1) . . . . . . . . . .. 2,130,218 ------------- TELECOMMUNICATIONS -- 1.7% 30,000 Credit Suisse First Boston (USA), Inc. 5.5% SAILS 11/15/08 (Aa3) (exchangeable for Equinix, Inc. common stock) . . . . . . . . . . . . . . . . . . . . . . . . 2,037,000 ------------- TOTAL MANDATORY CONVERTIBLE SECURITIES (3) . . . . . . . . .. $ 21,256,869 ------------- PAGE 4 ELLSWORTH FUND LTD. ------------------------------------------------------------ Portfolio of Investments December 31, 2006 (continued)-------------------------- Value Shares (Note 1) ----------- ------------- COMMON STOCKS -- 3.0% AEROSPACE AND DEFENSE -- 0.2% 50,106 Ionatron, Inc. common stock with warrants attached (Acquired 04/17/05 - 10/11/06; Cost $303,166) (1,4) . . . . . $ 205,435 ------------- TRAVEL AND LEISURE -- 0.2% 2,500 Avis Budget Group, Inc. (4) . . . . . . . . . . . . . . . . . 54,225 5,000 Wyndham Worldwide Corp. (4) . . . . . . . . . . . . . . . . . 160,100 ------------- 214,325 ------------- PHARMACEUTICALS -- 1.4% 26,300 Johnson & Johnson . . . . . . . . . . . . . . . . . . . . . . 1,736,326 ------------- TELECOMMUNICATIONS -- 1.2% 40,000 AT&T Inc. . . . . . . . . . . . . . . . . . . . . . . . . . . 1,430,000 ------------- TOTAL COMMON STOCKS . . . . . . . . . . . . . . . . . . . . . $ 3,586,086 ------------- Principal SHORT-TERM SECURITIES -- 2.1% Amount ----------- COMMERCIAL PAPER -- 2.1% $2,500,000 American Express Credit Corp. 5% 01/02/07 (P1) . . . . . . .. 2,497,917 ------------- TOTAL CONVERTIBLE BONDS AND NOTES -- 59.4% . . . . . . . . .. 72,261,411 TOTAL CONVERTIBLE PREFERRED STOCKS -- 17.1% . . . . . . . . . 20,766,109 TOTAL MANDATORY CONVERTIBLE SECURITIES -- 17.4% . . . . . . . 21,256,869 TOTAL COMMON STOCKS -- 3.0% . . . . . . . . . . . . . . . . . 3,586,086 TOTAL SHORT-TERM SECURITIES -- 2.1% . . . . . . . . . . . . . 2,497,917 ------------- TOTAL INVESTMENTS -- 99.0% . . . . . . . . . . . . . . . . .. 120,368,392 OTHER ASSETS AND LIABILITIES, NET -- 1.0% . . . . . . . . . . 1,161,430 ------------- TOTAL NET ASSETS -- 100.0% . . . . . . . . . . . . . . . . .. $ 121,529,822 ============= (1) Security not registered under the Securities Act of 1933, as amended (i.e., the security was purchased in a Rule 144A or a Reg D transaction). The security may be resold only pursuant to an exemption from registration under the 1933 Act, typically to qualified institutional buyers. The Fund generally has no rights to demand registration of these securities. The aggregate market value of these securities at December 31, 2006 was $13,557,860 which represented 11.2% of the Fund's net assets. (2) Contingent payment debt instrument which accrues contingent interest. See Note 2. (3) These securities are required to be converted on the dates listed; they generally may be converted prior to these dates at the option of the holder. (4) Non-income producing security. ADR American Depositary Receipts. BONUSES Bifurcated Option Note Unit Securities. PIES Premium Income Exchangeable Securities. PIERS Preferred Income Equity Redeemable Securities. SAILS Shared Appreciation Income Linked Securities. SPuRS Shared Preference Redeemable Securities. Ratings in parentheses by Moody's Investors Service, Inc. or Standard & Poor's. NR is used whenever a rating is unavailable. Page 5 Ellsworth Fund Ltd. -------------------------------------------------------------------------------- (Selected) NOTES TO FINANCIAL STATEMENTS (UNAUDITED)---------------------------- Ellsworth Fund Ltd. (established in 1986) (the "Fund"), is registered under the Investment Company Act of 1940 as a diversified, closed-end management investment company. Note 1. Security Valuation - Investments in securities traded on a national securities exchange are valued at market using the last reported sales price as of the close of regular trading. Listed securities for which no sales were reported, are valued at the mean between closing reported bid and asked prices as of the close of regular trading. Unlisted securities traded in the over-the- counter market are valued using an evaluated quote provided by an independent pricing service. The independent pricing service derives an evaluated quote by obtaining dealer quotes, analyzing the listed markets, reviewing trade execution data and employing sensitivity analysis. Evaluated quotes may also reflect appropriate factors such as individual characteristics of the issue, communications with broker-dealers, and other market data. Securities for which quotations are not readily available, restricted securities and other assets are valued at fair value as determined in good faith by management pursuant to procedures approved by the Board of Trustees. Short-term debt securities with original maturities of 60 days or less are valued at amortized cost. Note 2. Securities Transactions and Related Investment Income - Security transactions are accounted for on the trade date (date the order to buy or sell is executed) with gain or loss on the sale of securities being determined based upon identified cost. Dividend income is recorded on the ex-dividend date and interest income is recorded on the accrual basis, including accretion of discounts and amortization of non-equity premium. For certain securities, known as "contingent payment debt instruments," Federal tax regulations require the Fund to record non-cash, "contingent" interest income in addition to interest income actually received. At December 31, 2006 unrealized appreciation (depreciation) of investment securities on a tax basis were as follows: Unrealized appreciation $ 11,679,153 Unrealized depreciation (3,990,372) ------------ Net unrealized appreciation 7,688,781 Cost for federal income tax purposes $112,679,609 PAGE 6 ITEM 2. CONTROLS AND PROCEDURES. Conclusions of principal officers concerning controls and procedures (a) The Registrant's principal executive officer and principal financial officer, 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 "Act"), (17 CFR 270.30a-3(c))) are effective as of February 21, 2007, based on the evaluation of these controls and procedures required by Rule 30a-3(b) under the Act (and 15d-15(b) under the Securities Exchange Act of 1934, as amended (17 CFR 240.15d-15(b)). (b) There have been no changes in the Registrant's internal control over financial reporting (as defined in Rule 30a-3(d) under the Act (17 CFR 270.30a-3(d)) that occurred during the Registrant's last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Registrant's internal control over financial reporting. ITEM 3. EXHIBITS. Separate certifications of the principal executive officer and the principal financial officer of the Registrant, as required by Rule 30a-2(a) under the Investment Company Act of 1940, are filed herewith. 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. Ellsworth Fund Ltd. By: /s/Thomas H. Dinsmore Thomas H. Dinsmore Chairman of the Board and Chief Executive Officer (Principal Executive Officer) Date: February 28, 2007 Pursuant to the requirements of the Securities and 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: /s/Thomas H. Dinsmore Thomas H. Dinsmore Chairman of the Board and Chief Executive Officer (Principal Executive Officer) Date: February 28, 2007 By: /s/Gary I. Levine Gary I. Levine Chief Financial Officer (Principal Financial Officer) Date: February 28, 2007