=============================================================================


                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549



                                 FORM 10-Q



          Quarterly Report Pursuant to Section 13 or 15(d) of the
                      Securities Exchange Act of 1934




              FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 2000

                       Commission file number 1-2918



                                ASHLAND INC.
                          (a Kentucky corporation)



                           I.R.S. No. 61-0122250
                        50 E. RiverCenter Boulevard
                               P. O. Box 391
                       Covington, Kentucky 41012-0391



                      Telephone Number: (859) 815-3333



     Indicate  by check  mark  whether  the  Registrant  (1) has  filed all
reports  required  to be filed  by  Section  13 or 15(d) of the  Securities
Exchange  Act of 1934 during the  preceding  12 months (or for such shorter
period that the Registrant was required to file such reports),  and (2) has
been subject to such filing requirements for the past 90 days. Yes [X] No []

     At January 31,  2001,  there were  69,576,879  shares of  Registrant's
Common Stock outstanding.  One Right to purchase  one-thousandth of a share
of Series A  Participating  Cumulative  Preferred  Stock  accompanies  each
outstanding share of Registrant's Common Stock.


=============================================================================



                       PART I - FINANCIAL INFORMATION




 -------------------------------------------------------------------------------------------------------------------------------

 ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
 STATEMENTS OF CONSOLIDATED INCOME

 -------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Three months ended
                                                                                                             December 31
                                                                                                         -----------------------
 (In millions except per share data)                                                                       2000          1999
 -------------------------------------------------------------------------------------------------------------------------------
                                                                                                                
 REVENUES
     Sales and operating revenues                                                                       $ 1,878       $ 1,897
     Equity income                                                                                          121            37
     Other income                                                                                            14            14
                                                                                                        ----------    ---------
                                                                                                          2,013         1,948
 COSTS AND EXPENSES
     Cost of sales and operating expenses                                                                 1,546         1,537
     Selling, general and administrative expenses                                                           265           243
     Depreciation, depletion and amortization                                                                58            57
                                                                                                        ----------    ---------
                                                                                                          1,869         1,837
                                                                                                        ----------    ---------
 OPERATING INCOME                                                                                           144           111
     Net interest and other financial costs                                                                 (46)          (43)
                                                                                                        ----------    ---------
 INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                                                       98            68
     Income taxes                                                                                           (39)          (28)
                                                                                                        ----------    ---------
 INCOME FROM CONTINUING OPERATIONS                                                                           59            40
     Loss from discontinued operations (net of income taxes)                                                  -          (206)
                                                                                                        ----------    ---------
 NET INCOME (LOSS)                                                                                      $    59       $  (166)
                                                                                                        ==========    =========

 BASIC EARNINGS (LOSS) PER SHARE - Note A
     Income from continuing operations                                                                  $   .84       $   .56
     Loss from discontinued operations                                                                        -         (2.88)
                                                                                                        ----------    ---------
     Net income (loss)                                                                                  $   .84       $ (2.32)
                                                                                                        ==========    =========
 DILUTED EARNINGS (LOSS) PER SHARE - Note A
     Income from continuing operations                                                                  $   .84       $   .55
     Loss from discontinued operations                                                                        -         (2.87)
                                                                                                        ----------    ---------
     Net income (loss)                                                                                  $   .84       $ (2.32)
                                                                                                        ==========    =========

 DIVIDENDS PAID PER COMMON SHARE                                                                        $  .275       $  .275





SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                     2





- -----------------------------------------------------------------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                            December 31         September 30         December 31
(In millions)                                                                      2000                 2000                1999
- -----------------------------------------------------------------------------------------------------------------------------------

                               ASSETS

                                                                                                               
CURRENT ASSETS
    Cash and cash equivalents                                                 $     108            $      67            $     46
    Accounts receivable                                                           1,153                1,268               1,274
    Allowance for doubtful accounts                                                 (30)                 (25)                (24)
    Note receivable from Industri Kapital (1)                                         -                    -                 285
    Inventories - Note A                                                            528                  488                 522
    Deferred income taxes                                                           126                  135                  99
    Other current assets                                                            108                  198                 124
                                                                              ----------           ----------           ---------
                                                                                  1,993                2,131               2,326
INVESTMENTS AND OTHER ASSETS
    Investment in Marathon Ashland Petroleum LLC (MAP)                            2,209                2,295               2,140
    Cost in excess of net assets of companies acquired                              528                  537                 503
    Investment in Arch Coal - discontinued operations                                35                   35                 178
    Other noncurrent assets                                                         377                  351                 291
                                                                              ----------           ----------           ---------
                                                                                  3,149                3,218               3,112
PROPERTY, PLANT AND EQUIPMENT
    Cost                                                                          2,898                2,879               2,902
    Accumulated depreciation, depletion and amortization                         (1,496)              (1,457)             (1,390)
                                                                              ----------           ----------           ---------
                                                                                  1,402                1,422               1,512
                                                                              ----------           ----------           ---------

                                                                              $   6,544            $   6,771            $  6,950
                                                                              ==========           ==========           =========
                LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
    Debt due within one year                                                  $     268            $     327            $    544
    Trade and other payables                                                      1,114                1,330               1,033
    Income taxes                                                                    181                   42                  87
                                                                              ----------           ----------           ---------
                                                                                  1,563                1,699               1,664
NONCURRENT LIABILITIES
    Long-term debt (less current portion)                                         1,874                1,899               2,198
    Employee benefit obligations                                                    386                  383                 421
    Deferred income taxes                                                           174                  288                 139
    Reserves of captive insurance companies                                         202                  179                 179
    Other long-term liabilities and deferred credits                                352                  358                 377
    Commitments and contingencies - Note D
                                                                              ----------           ----------           ---------
                                                                                  2,988                3,107               3,314

COMMON STOCKHOLDERS' EQUITY                                                       1,993                1,965               1,972
                                                                              ----------           ----------           ---------

                                                                              $   6,544            $   6,771            $  6,950
                                                                              ==========           ==========           =========

- -----------------------------------------------------------------------------------------------------------------------------------
(1) This note, received in connection with the acquisition of the U.S. construction  operations  of  Superfos,  was  redeemed
    in the  March  2000 quarter.



SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.


                                     3







 -----------------------------------------------------------------------------------------------------------------------------------

 ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
 STATEMENTS OF CONSOLIDATED COMMON STOCKHOLDERS' EQUITY

 --------------------------------------------------------------------------------------------------------------------------------
                                                                                                       Accumulated
                                                                                                             other
                                                          Common        Paid-in       Retained       comprehensive
(In millions)                                              stock        capital       earnings                loss         Total
- ---------------------------------------------------------------------------------------------------------------------------------

                                                                                                          
BALANCE AT OCTOBER 1, 1999                              $     72       $    464      $   1,710         $      (46)       $ 2,200
   Total comprehensive income (loss) (1)                                                  (166)                (6)          (172)
   Cash dividends                                                                          (19)                              (19)
   Issued common stock for
     acquisitions of other companies                                          1                                                1
   Repurchase of common stock                                 (1)           (37)                                             (38)
                                                        ---------      ---------     ----------        -----------       --------
BALANCE AT DECEMBER 31, 1999                            $     71       $    428      $   1,525         $      (52)       $ 1,972
                                                        =========      =========     ==========        ===========       ========

BALANCE AT OCTOBER 1, 2000                              $     70       $    388      $   1,579         $      (72)       $ 1,965
   Total comprehensive income (1)                                                           59                 (8)            51
   Cash dividends                                                                          (19)                              (19)
   Issued common stock under
     stock incentive plans                                                    5                                                5
   Repurchase of common stock                                                (9)                                              (9)
                                                        ---------      ---------     ----------        -----------       --------
BALANCE AT DECEMBER 31, 2000                            $     70       $    384      $   1,619         $      (80)       $ 1,993
                                                        =========      =========     ==========        ===========       ========
- ---------------------------------------------------------------------------------------------------------------------------------
  (1)  Reconciliations of net income (loss) to total comprehensive income (loss) follow.





                                                                                                      Three months ended
                                                                                                          December 31
                                                                                                   ---------------------------
          (In millions)                                                                                  2000           1999
          -----------------------------------------------------------------------------------------------------------------------

                                                                                                             
          Net income (loss)                                                                        $       59      $    (166)
          Unrealized translation adjustments                                                              (10)           (10)
            Related tax benefit                                                                             2              4
                                                                                                   -----------     -----------
          Total comprehensive income (loss)                                                        $       51      $    (172)
                                                                                                   ===========     ===========
           -----------------------------------------------------------------------------------------------------------------------
       At December 31, 2000, the accumulated other  comprehensive  loss was comprised of net unrealized  translation losses of $72
       million and a minimum pension liability of $8 million.



SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.


                                     4





- -------------------------------------------------------------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
STATEMENTS OF CONSOLIDATED CASH FLOWS

- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                     Three months ended
                                                                                                        December 31
                                                                                               --------------------------------
(In millions)                                                                                      2000                 1999
- -------------------------------------------------------------------------------------------------------------------------------

                                                                                                              
CASH FLOWS FROM CONTINUING OPERATIONS
    Income from continuing operations                                                          $     59             $     40
    Expense (income) not affecting cash
      Depreciation, depletion and amortization                                                       58                   57
      Deferred income taxes                                                                          13                   (7)
      Equity income from affiliates                                                                (121)                 (37)
      Distributions from equity affiliates                                                          209                   68
    Change in operating assets and liabilities (1)                                                  (31)                (132)
                                                                                               -----------          -----------
                                                                                                    187                  (11)

CASH FLOWS FROM FINANCING
    Proceeds from issuance of long-term debt                                                          -                  636
    Proceeds from issuance of common stock                                                            2                    -
    Repayment of long-term debt                                                                     (38)                 (40)
    Repurchase of common stock                                                                       (9)                 (38)
    Increase (decrease) in short-term debt                                                          (46)                 296
    Dividends paid                                                                                  (19)                 (19)
                                                                                               -----------          -----------
                                                                                                   (110)                 835

CASH FLOWS FROM INVESTMENT
    Additions to property, plant and equipment                                                      (40)                 (65)
    Purchase of operations - net of cash acquired (2)                                                (8)                (825)
    Proceeds from sale of operations                                                                  9                    -
    Other - net                                                                                       3                    -
                                                                                               -----------          -----------
                                                                                                    (36)                (890)
                                                                                               -----------          -----------
CASH PROVIDED (USED) BY CONTINUING OPERATIONS                                                        41                  (66)
    Cash provided by discontinued operations                                                          -                    2
                                                                                               -----------          -----------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                     41                  (64)

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                                      67                  110
                                                                                               -----------          -----------

CASH AND CASH EQUIVALENTS - END OF PERIOD                                                      $    108             $     46
                                                                                               ===========          ===========
- -------------------------------------------------------------------------------------------------------------------------------
(1)      Excludes changes resulting from operations acquired or sold.
(2)      Amounts exclude acquisitions through the issuance of common stock of $1 million in 1999.



SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                     5


- -----------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

- -----------------------------------------------------------------------------

NOTE A - SIGNIFICANT ACCOUNTING POLICIES

         INTERIM FINANCIAL REPORTING

         The  accompanying   unaudited  condensed   consolidated  financial
         statements   have  been  prepared  in  accordance  with  generally
         accepted accounting principles for interim financial reporting and
         Securities  and Exchange  Commission  regulations.  Although  such
         statements are subject to any year-end audit adjustments which may
         be  necessary,  in the  opinion  of  management,  all  adjustments
         (consisting of normal recurring accruals) considered necessary for
         a fair presentation have been included. These financial statements
         should be read in conjunction with Ashland's Annual Report on Form
         10-K for the fiscal  year ended  September  30,  2000.  Results of
         operations  for  the  period  ended  December  31,  2000,  are not
         necessarily  indicative  of  results to be  expected  for the year
         ending September 30, 2001.

         INVENTORIES



           --------------------------------------------------------------------------------------------------------------------
                                                                          December 31        September 30         December 31
           (In millions)                                                         2000                2000                1999
           --------------------------------------------------------------------------------------------------------------------
                                                                                                              
           Chemicals and plastics                                             $   411              $  375              $  394
           Construction materials                                                  76                  80                  73
           Petroleum products                                                      65                  52                  54
           Other products                                                          42                  45                  52
           Supplies                                                                 7                   7                   6
           Excess of replacement costs over LIFO carrying values                  (73)                (71)                (57)
                                                                              --------             -------             -------
                                                                              $   528              $  488              $  522
                                                                              ========             =======             =======

         EARNINGS PER SHARE

            The  following  table  sets  forth  the  computation  of basic and
            diluted earnings per share (EPS) from continuing operations.



            -------------------------------------------------------------------------------------------------------------------
                                                                                                         Three months ended
                                                                                                             December 31
                                                                                                        -----------------------
            (In millions except per share data)                                                              2000         1999
            --------------------------------------------------------------------------------------------------------------------
                                                                                                                
            NUMERATOR
            Numerator for basic and diluted EPS - Income from
               continuing operations                                                                    $      59     $     40
                                                                                                        ===========   ==========
            DENOMINATOR
            Denominator for basic EPS - Weighted average
               common shares outstanding                                                                       70           72
            Common shares issuable upon exercise of stock options                                               -            -
                                                                                                        -----------   ----------
            Denominator for diluted EPS - Adjusted weighted
               average shares and assumed conversions                                                          70           72
                                                                                                        ===========   ==========

            BASIC EPS FROM CONTINUING OPERATIONS                                                        $     .84     $    .56
            DILUTED EPS FROM CONTINUING OPERATIONS                                                      $     .84     $    .55






                                     6

- -----------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

- -----------------------------------------------------------------------------

NOTE A - SIGNIFICANT ACCOUNTING POLICIES (continued)

         DERIVATIVE INSTRUMENTS

         In June 1998,  the  Financial  Accounting  Standards  Board issued
         Statement   No.  133  (FAS  133),   "Accounting   for   Derivative
         Instruments  and  Hedging  Activities."  FAS 133 was  subsequently
         amended by two other  statements  and is required to be adopted in
         years beginning after June 15, 2000.  Because of Ashland's minimal
         use of derivatives,  FAS 133 did not have a significant  effect on
         Ashland's  financial position or results of operations when it was
         adopted on October 1, 2000.  MAP's  adoption of FAS 133 on January
         1, 2001, resulted in a $20 million pretax loss from the cumulative
         effect of this accounting change. Ashland's after tax share of the
         loss  amounts to $5 million and will be recorded in the March 2001
         quarter.

NOTE B - UNUSUAL ITEMS

         DISCONTINUED OPERATIONS

         In March 2000, Ashland distributed 17.4 million shares of its Arch
         Coal Common Stock to Ashland's  shareholders.  Ashland  intends to
         dispose  of its  remaining  4.7  million  Arch  Coal  shares  in a
         transaction  or  transactions  that  qualify as a sale for federal
         income  tax  purposes  by  March  2001.  Arch  Coal  has  filed  a
         registration  statement for the sale of these shares by Ashland in
         an underwritten public offering.

         Results  from  Arch  Coal are  shown as  discontinued  operations.
         Components  of amounts  reflected  in income are  presented in the
         following  table.  Results for the three months ended December 31,
         1999,  included  a net  loss  of $203  million  related  to  asset
         impairment and restructuring  costs, largely due to the write-down
         of assets at Arch's  Dal-Tex  and Hobet 21 mining  operations  and
         certain coal reserves in central Appalachia.



          -----------------------------------------------------------------------------------------------------------------------
                                                                                                          Three months ended
                                                                                                             December 31
                                                                                                      ---------------------------
           (In millions)                                                                                   2000           1999
          ------------------------------------------------------------------------------------------------------------------------
                                                                                                                
           Revenues - Equity loss                                                                      $      -       $   (237)
           Costs and expenses - SG&A expenses                                                                 -             (1)
                                                                                                      ------------    ------------
           Operating loss                                                                                     -           (238)
           Income tax benefit                                                                                 -             32
                                                                                                      ------------    ------------
           Loss from discontinued operations                                                           $      -       $   (206)
                                                                                                      ============    ============

         The following  tables show the effects of discontinued  operations
         on  Ashland's  net income and diluted  earnings  per share for the
         periods ended December 31, 2000, and 1999.




          -----------------------------------------------------------------------------------------------------------------------
                                                                                                         Three months ended
                                                                                                             December 31
                                                                                                      ---------------------------
           (In millions except per share data)                                                             2000            1999
          ------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
           Net income before unusual items                                                             $     59        $     40
             Loss from discontinued operations                                                                -            (206)
                                                                                                      ------------    ------------
           Net income (loss) as reported                                                               $     59        $   (166)
                                                                                                      ============    ============

           Diluted earnings per share before unusual items                                             $    .84        $    .55
             Impact of unusual items                                                                          -           (2.87)
                                                                                                      ------------    ------------
           Diluted earnings (loss) per share as reported                                               $    .84        $  (2.32)
                                                                                                      ============    ============





                                     7




- -----------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

- -----------------------------------------------------------------------------

NOTE C - UNCONSOLIDATED AFFILIATES

         Ashland  is  required  by  Rule  3-09  of  Regulation  S-X to file
         separate financial  statements for its significant  unconsolidated
         affiliate,   Marathon  Ashland  Petroleum  LLC  (MAP).   Ashland's
         ownership  position  in Arch  Coal,  Inc.  met those  same  filing
         requirements  prior to the spin-off described in Note B. Financial
         statements  for MAP and Arch Coal for the year ended  December 31,
         1999,  were filed on a Form  10-K/A on March 21,  2000.  Financial
         statements for MAP for the year ended  December 31, 2000,  will be
         filed by means of a Form  10-K/A  on or  before  March  31,  2001.
         Unaudited income statement information for MAP is shown below.

         MAP is organized as a limited  liability  company that has elected
         to  be  taxed  as  a  partnership.   Therefore,  the  parents  are
         responsible  for income taxes  applicable  to their share of MAP's
         taxable  income.  The net income  reflected below for MAP does not
         include any  provision  for income taxes which will be incurred by
         its parents.

           --------------------------------------------------------------------
                                                           Three months ended
                                                              December 31
                                                -------------------------------
           (In millions)                                2000             1999
           --------------------------------------------------------------------
           Sales and operating revenues            $   7,363         $  5,924
           Income from operations                        327              106
           Net income                                    329              111
           Ashland's equity income                       119               36

NOTE D - LITIGATION, CLAIMS AND CONTINGENCIES

         Ashland  is  subject   to   various   federal,   state  and  local
         environmental  laws  and  regulations  that  require   remediation
         efforts  at  multiple   locations,   including  current  operating
         facilities, operating facilities conveyed to MAP, previously owned
         or operated  facilities,  and Superfund or other waste sites.  For
         information   regarding    environmental    reserves,    see   the
         "Miscellaneous - Environmental  Matters" section of Ashland's Form
         10-K.

         Environmental   reserves   are   subject  to   numerous   inherent
         uncertainties  that affect Ashland's ability to estimate its share
         of the  ultimate  costs  of  required  remediation  efforts.  Such
         uncertainties  involve the nature and extent of  contamination  at
         each site, the extent of required  cleanup  efforts under existing
         environmental  regulations,  widely  varying  costs  of  alternate
         cleanup  methods,  changes  in  environmental   regulations,   the
         potential   effect  of  continuing   improvements  in  remediation
         technology,  and  the  number  and  financial  strength  of  other
         potentially  responsible parties at multiparty sites. Reserves are
         regularly  adjusted as  environmental  assessments and remediation
         efforts proceed.

         In addition to these  matters,  Ashland and its  subsidiaries  are
         parties to numerous  other claims and lawsuits,  some of which are
         for substantial amounts.  While these actions are being contested,
         the  outcome  of  individual   matters  is  not  predictable  with
         assurance.

         Ashland does not believe that any liability  resulting from any of
         the above matters,  after taking into  consideration its insurance
         coverage and amounts  already  provided  for, will have a material
         adverse effect on its consolidated financial position,  cash flows
         or liquidity.  However,  such matters could have a material effect
         on results of operations in a particular quarter or fiscal year as
         they develop or as new issues are identified.


                                     8




- -----------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

- -----------------------------------------------------------------------------
                                                        Three months ended
                                                            December 31
                                               ------------------------------
(In millions)                                        2000             1999
- -----------------------------------------------------------------------------
REVENUES
   Sales and operating revenues
     APAC                                      $      621       $      605
     Ashland Distribution                             731              768
     Ashland Specialty Chemical                       311              314
     Valvoline                                        241              239
     Intersegment sales
       Ashland Distribution                            (8)             (10)
       Ashland Specialty Chemical                     (18)             (19)
                                              ------------     ------------
                                                    1,878            1,897
   Equity income
     Ashland Specialty Chemical                         1                1
     Valvoline                                          1                -
     Refining and Marketing                           119               36
                                              ------------     ------------
                                                      121               37
   Other income
     APAC                                               2                2
     Ashland Distribution                               2                2
     Ashland Specialty Chemical                         7                6
     Valvoline                                          1                1
     Refining and Marketing                             -                2
     Corporate                                          2                1
                                              ------------     ------------
                                                       14               14
                                              ------------     ------------
                                               $    2,013       $    1,948
                                              ============     ============
OPERATING INCOME
   APAC                                        $       13       $       38
   Ashland Distribution                                10               13
   Ashland Specialty Chemical                          18               29
   Valvoline                                           10               11
   Refining and Marketing (1)                         109               33
   Corporate                                          (16)             (13)
                                              ------------     ------------
                                               $      144       $      111
                                              ============     ============


- -----------------------------------------------------------------------------
(1)  Includes  Ashland's equity income from MAP,  amortization of Ashland's
     excess  investment in MAP, and certain retained refining and marketing
     activities.



                                     9







- -----------------------------------------------------------------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                            Three months ended
                                                                                                                December 31
                                                                                                      -----------------------------
                                                                                                             2000            1999
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                   
OPERATING INFORMATION
   APAC
     Construction backlog at December 31 (millions)                                                     $   1,600        $  1,210
     Hot mix asphalt production (million tons)                                                                8.5             8.8
     Aggregate production (million tons)                                                                      5.9             6.4
     Ready-mix concrete production (thousand cubic yards)                                                     523             597
   Ashland Distribution (1)
     Sales per shipping day (millions)                                                                  $    12.0        $   12.6
     Gross profit as a percent of sales                                                                      15.6%           15.6%
   Ashland Specialty Chemical (1)
     Sales per shipping day (millions)                                                                  $     5.1        $    5.1
     Gross profit as a percent of sales                                                                      34.0%           36.0%
   Valvoline lubricant sales (thousand barrels per day)                                                      10.5            11.3
   Refining and Marketing (2)
     Refined products sold (thousand barrels per day)                                                       1,308           1,320
     Crude oil refined (thousand barrels per day)                                                             857             824
     Merchandise sales (millions)                                                                       $     551        $    543
- -----------------------------------------------------------------------------------------------------------------------------------

(1)  Sales are defined as sales and  operating  revenues.  Gross  profit is
     defined  as sales  and  operating  revenues,  less  cost of sales  and
     operating  expenses,  less  depreciation and amortization  relative to
     manufacturing assets.
(2)  Amounts represent 100 percent of the volumes of MAP, in which Ashland
     owns a 38 percent interest.

                                    10



- -----------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

- -----------------------------------------------------------------------------

RESULTS OF OPERATIONS

         Ashland's  net  income  was  $59  million  for the  quarter  ended
         December 31, 2000,  compared to a net loss of $166 million for the
         quarter ended  December 31, 1999.  Excluding the $206 million loss
         from discontinued  operations in the 1999 period described in Note
         B to the Condensed Consolidated  Financial Statements,  net income
         amounted  to $59  million  in the  2000  period,  compared  to $40
         million in the 1999 period. Operating income of $144 million was a
         record for the  December  quarter and a 30%  improvement  over the
         prior  year  period.  The  increase  reflected  improved  refining
         margins and a positive  in-transit crude oil inventory  adjustment
         for Marathon Ashland  Petroleum (MAP),  which more than offset the
         impact of the early  arrival  of winter  and a softer  economy  on
         Ashland's wholly owned businesses.

         APAC

         Operating income from APAC's  construction  operations declined to
         $13 million for the December 2000 quarter, compared to $38 million
         in the December 1999  quarter,  reflecting  the adverse  impact of
         unusually  severe  weather in November and December  2000. In many
         markets  weather  patterns  prevented APAC crews from being on the
         job and limited  demand for  aggregates  and hot mix asphalt.  Net
         construction   revenue  (total  revenue  less  subcontract  costs)
         declined 6% from the prior year period,  while  production  of hot
         mix asphalt  declined 3%,  aggregate  production  declined 8%, and
         ready-mix  concrete  production  declined  12%.  Earnings from the
         asphalt plants were also adversely affected as increased costs for
         liquid asphalt,  fuel and power were not fully recovered in APAC's
         hot mix asphalt prices.  The construction  backlog at December 31,
         2000,  amounted to a record $1.6 billion,  a 32% improvement  over
         the prior year, including a recently awarded $236 million contract
         in the Richmond, Virginia area. The backlog is healthy in terms of
         volumes and margins and  includes a good mix of public and private
         projects.

         ASHLAND DISTRIBUTION

         Ashland Distribution  reported operating income of $10 million for
         the quarter  ended  December  31, 2000, a 23% decline from the $13
         million  reported  for  last  year's  December  quarter.   Factors
         contributing  to  the  performance   include  lower  demand-driven
         volumes and reduced  prices in North  American  commodity  product
         lines, impacting the thermoplastics and fiber-reinforced  plastics
         businesses.  On a positive  note,  chemical  distribution  profits
         improved,  as costs continued to be taken out of the business.  In
         addition, European thermoplastics distribution improved reflecting
         the  stronger   European   market,   and  fine   ingredients   and
         environmental  services  businesses  improved,  as both  are  less
         commodity-sensitive.

         ASHLAND SPECIALTY CHEMICAL

         For  the  quarter  ended  December  31,  2000,  Ashland  Specialty
         Chemical reported  operating income of $18 million,  a 38% decline
         from the $29  million  reported  for the  December  1999  quarter.
         Results  from three of  Ashland's  specialty  chemical  businesses
         reflect  the  impact  of a weaker  U.S.  economy.  Soft  demand in
         transportation  and  construction  markets resulted in unit volume
         declines for unsaturated  polyester resins,  adhesives and foundry
         chemicals.  Margins were down in these  businesses due not only to
         reduced  demand,  but  also to  higher  costs  for raw  materials.
         Petrochemical  margins also  suffered  from  significantly  higher
         butane costs. However,  earnings from electronic chemicals,  water
         treatment and marine chemicals  improved,  as these businesses are
         generally  not as  sensitive  to  weakness  in the  durable  goods
         sector.

                                    11




- -----------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

- -----------------------------------------------------------------------------

         VALVOLINE

         For the  quarter  ended  December  31,  2000,  Valvoline  reported
         operating  income of $10 million,  compared to $11 million for the
         December  1999  quarter.  The slight  decline was primarily due to
         continued  margin  compression  in  the  antifreeze  business  and
         minimal  sales of R-12  automotive  refrigerant.  R-12  sales  are
         typically  low in the  December  quarter.  Profits  from  the core
         lubricants  business  improved while Valvoline  Instant Oil Change
         produced earnings similar to last year.

         REFINING AND MARKETING

         Operating  income from  Refining  and  Marketing,  which  consists
         primarily of equity income from MAP,  amounted to $109 million for
         the quarter ended  December 31, 2000,  compared to $33 million for
         the quarter ended  December 31, 1999.  Crude oil prices on the New
         York Mercantile Exchange declined $4 per barrel during the quarter
         as a result of stronger worldwide  production.  The combination of
         lower  crude oil  costs and good  demand  for  distillates  led to
         stronger refining  margins.  MAP's results also reflect a positive
         in-transit crude oil inventory adjustment,  which was generated by
         the sharp  December  decline  in crude oil  prices.  Results  from
         retail  operations  were down as pump  prices  failed to keep pace
         with the higher level of  wholesale  gasoline  costs.  Merchandise
         sales were up, but the impact was more than offset by a decline in
         merchandise  margins  from the very  strong  levels in last year's
         December quarter.

         CORPORATE

         Corporate  expenses  amounted to $16 million in the quarter  ended
         December 31, 2000,  compared to $13 million for the quarter  ended
         December 31, 1999. The higher level of expenses reflects increases
         in incentive and deferred  compensation  costs in the current year
         period, as well as environmental  insurance recoveries included in
         the prior year period.

         NET INTEREST AND OTHER FINANCIAL COSTS

         For the quarter  ended  December 31, 2000,  net interest and other
         financial  costs totaled $46 million,  compared to $43 million for
         the December  1999  quarter.  Although  debt levels are down,  net
         costs are up, as the prior year period included interest income on
         the note receivable from Industri Kapital,  received in connection
         with  the  acquisition  of the  U.S.  construction  operations  of
         Superfos.  In  addition,  the current year period  includes  costs
         associated  with the sale of $150 million of  receivables  under a
         program initiated in March 2000.

         DISCONTINUED OPERATIONS

         As described  in Note B to the  Condensed  Consolidated  Financial
         Statements,   in  March  2000  Ashland   distributed   to  Ashland
         shareholders  the major portion of its common shares of Arch Coal.
         As  a  result,  the  former  Arch  Coal  segment  is  shown  as  a
         discontinued operation, with prior periods restated.

         For the three months ended December 31, 1999,  Ashland recorded an
         equity loss of $206 million from its  investment in Arch Coal. The
         loss  included  $203  million  related  to  asset  impairment  and
         restructuring  costs,  largely due to the  write-down of assets at
         Arch's  Dal-Tex and Hobet 21 mining  operations  and certain  coal
         reserves in central Appalachia.

                                    12



- -----------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

- -----------------------------------------------------------------------------

FINANCIAL POSITION

         LIQUIDITY

         Ashland's  financial position has enabled it to obtain capital for
         its financing  needs and to maintain  investment  grade ratings on
         its  senior  debt of Baa2 from  Moody's  and BBB from  Standard  &
         Poor's.  Ashland has two revolving credit agreements providing for
         up to $425 million in borrowings, neither of which was used during
         the  three  months  ended   December  31,  2000.   Under  a  shelf
         registration,  at December 31, 2000,  Ashland  could also issue an
         additional  $350  million  in debt and  equity  securities  should
         future  opportunities or needs arise. On February 2, 2001, Ashland
         issued  $50  million  in   medium-term   notes  under  this  shelf
         registration,  thereby  reducing  the  remaining  capacity to $300
         million.  Furthermore,  Ashland has access to various  uncommitted
         lines of credit and  commercial  paper  markets,  under which $199
         million of short-term  borrowings were outstanding at December 31,
         2000.  While the revolving  credit  agreements  contain a covenant
         limiting  new   borrowings,   Ashland  could  have  increased  its
         borrowings (including any borrowings under these agreements) by up
         to $848  million at  December  31,  2000.  Additional  permissible
         borrowings  are increased or decreased by 150% of any increases or
         decreases in stockholders' equity.

         Cash flows from continuing operations, a major source of Ashland's
         liquidity,  amounted to $187  million for the three  months  ended
         December  31,  2000,  compared to a deficit of $11 million for the
         three months ended  December  31, 1999.  The increase  principally
         reflects  increased cash  distributions  from MAP ($207 million in
         2000, compared to $67 million in 1999). In addition, the growth in
         working  capital during the current  quarter was much less than in
         the 1999 period.  Ashland's cash flows from continuing  operations
         exceeded its capital  requirements for net property  additions and
         dividends by $123 million for the three months ended  December 31,
         2000,   providing   additional   funds  for  debt   repayment  and
         acquisitions.

         Operating  working capital  (accounts and notes  receivable,  plus
         inventories,  less trade and other payables) at December 31, 2000,
         was $537 million,  compared to $401 million at September 30, 2000,
         and $1,024 million at December 31, 1999. Liquid assets (cash, cash
         equivalents,  accounts  and notes  receivable)  amounted to 79% of
         current  liabilities  at  December  31,  2000,  compared to 77% at
         September  30,  2000,  and 95% at  December  31,  1999.  Ashland's
         working  capital  is  affected  by its use of the LIFO  method  of
         inventory  valuation,  which valued  inventories $73 million below
         their replacement costs at December 31, 2000.

         CAPITAL RESOURCES

         For the three months ended December 31, 2000,  property  additions
         amounted  to $40  million,  compared  to $65  million for the same
         period last year.  Property  additions and cash  dividends for the
         remainder  of fiscal 2001 are  estimated  at $200  million and $57
         million.  At December 31, 2000, Ashland had remaining authority to
         purchase  2.3  million  shares  of its  common  stock  in the open
         market.  The number of shares ultimately  purchased and the prices
         Ashland  will pay for its stock are subject to periodic  review by
         management. Ashland anticipates meeting its remaining 2001 capital
         requirements for property additions,  dividends and scheduled debt
         repayments  of  $44  million  from  internally   generated  funds.
         However,  external financing may be necessary to provide funds for
         acquisitions or purchases of common stock.

         At  December  31,  2000,  Ashland's  debt level  amounted  to $2.1
         billion, compared to $2.2 billion at September 30, 2000. Debt as a
         percent of capital employed  amounted to 52% at December 31, 2000,
         compared to 53% at September  30, 2000.  Ashland's  debt  included
         $338 million of floating-rate obligations,  including $199 million
         of short-term  borrowings  and $139 million of long-term  debt, at
         December 31, 2000.


                                    13


- -----------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

- -----------------------------------------------------------------------------

         CAPITAL RESOURCES (CONTINUED)

         In addition, Ashland's costs under its sale of receivables program
         and  various  operating  leases  are  based  on the  floating-rate
         interest  costs on $255  million of  third-party  debt  underlying
         those   transactions.   As  a  result,   Ashland  was  exposed  to
         fluctuations in short-term  interest rates on $593 million of debt
         obligations at December 31, 2000.

ENVIRONMENTAL MATTERS

         Federal,  state and local  laws and  regulations  relating  to the
         protection of the  environment  have resulted in higher  operating
         costs and capital  investments  by the industries in which Ashland
         operates.   Because  of  the  continuing   trends  toward  greater
         environmental awareness and ever increasing  regulations,  Ashland
         believes  that  expenditures  for  environmental  compliance  will
         continue to have a significant effect on its businesses.  Although
         it cannot  accurately  predict how such trends will affect  future
         operations   and  earnings,   Ashland   believes  the  nature  and
         significance of its ongoing compliance costs will be comparable to
         those of its  competitors.  For  information  on certain  specific
         environmental  proceedings  and  investigations,  see  the  "Legal
         Proceedings" section of this Form 10-Q. For information  regarding
         environmental  reserves,  see the  "Miscellaneous  - Environmental
         Matters" section of Ashland's Form 10-K.

         Environmental   reserves   are   subject  to   numerous   inherent
         uncertainties  that affect Ashland's ability to estimate its share
         of the  ultimate  costs  of  required  remediation  efforts.  Such
         uncertainties  involve the nature and extent of  contamination  at
         each site, the extent of required  cleanup  efforts under existing
         environmental  regulations,  widely  varying  costs  of  alternate
         cleanup  methods,  changes  in  environmental   regulations,   the
         potential   effect  of  continuing   improvements  in  remediation
         technology,  and  the  number  and  financial  strength  of  other
         potentially  responsible parties at multiparty sites. Reserves are
         regularly  adjusted as  environmental  assessments and remediation
         efforts proceed.

         Ashland  does  not  believe  that  any  liability  resulting  from
         environmental   matters,   after  taking  into  consideration  its
         insurance  coverage and amounts already  provided for, will have a
         material  adverse effect on its consolidated  financial  position,
         cash  flows or  liquidity.  However,  such  matters  could  have a
         material  effect on results of operations in a particular  quarter
         or fiscal year as they develop or as new issues are identified.

OUTLOOK

         Looking  ahead to the remainder of fiscal 2001, supply  and demand
         fundamentals  for Midwest  petroleum  markets,  as well as forward
         3-2-1 crack spreads on the New York Mercantile Exchange, suggest a
         strong  performance  for Refining and  Marketing.  The outlook for
         Ashland's wholly owned businesses is mixed. Certain businesses are
         expected to perform well, such as Valvoline,  electronic chemicals
         and also APAC,  provided normal spring and summer weather patterns
         prevail.  At this point,  total operating income from wholly owned
         businesses  is expected  to be roughly  similar to the fiscal 2000
         total. However, if the durable goods segment of the economy, which
         affects  certain parts of Ashland  Specialty  Chemical and Ashland
         Distribution,  does not  recover in the second  half of  Ashland's
         fiscal  year,   combined   operating   income  from  wholly  owned
         businesses  is more  likely to trail that of last  year.  Overall,
         Ashland  is  optimistic  that  fiscal  2001  will be a good  year,
         assuming current trends in petroleum markets continue.

                                    14


- -----------------------------------------------------------------------------

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

- -----------------------------------------------------------------------------

OUTLOOK (continued)

         Ashland's  sales and  operating  revenues are normally  subject to
         seasonal  variations.  Although  APAC tends to enjoy a  relatively
         long  construction   season,  most  of  its  operating  income  is
         generated  during the  construction  period of May to October.  In
         addition,  MAP benefits from increased  demand for gasoline during
         the summer driving season, higher demand for distillate during the
         winter  heating  season and increased  demand for asphalt from the
         road paving industry during the construction season.

CONVERSION TO THE EURO

         On January 1,  1999,  certain  member  countries  of the  European
         Economic and Monetary  Union (EMU)  established  fixed  conversion
         rates  between  their  existing  currencies  and the EMU's  common
         currency,  the Euro.  Entities in the participating  countries can
         conduct  their  business   operations  in  either  their  existing
         currencies or the Euro until  December 31, 2001.  After that date,
         all  non-cash   transactions   will  be  conducted  in  Euros  and
         circulation  of Euro  notes and coins for cash  transactions  will
         commence. National notes and coins will be withdrawn no later than
         June 30, 2002.

         Ashland conducts business in most of the  participating  countries
         and is addressing  the issues  associated  with the Euro. The more
         important issues include converting information technology systems
         and processing  accounting and tax records.  Based on the progress
         to date, Ashland believes that the use of the Euro will not have a
         significant  impact on the  manner in which it does  business  and
         processes its accounting records. Accordingly, the use of the Euro
         is  not   expected  to  have  a  material   effect  on   Ashland's
         consolidated financial position, results of operations, cash flows
         or liquidity.

FORWARD LOOKING STATEMENTS

         Management's    Discussion    and   Analysis    (MD&A)    contains
         forward-looking  statements,  within the meaning of Section 27A of
         the  Securities  Act of 1933  and  Section  21E of the  Securities
         Exchange Act of 1934,  with respect to various  information in the
         Capital Resources,  Outlook and Conversion to the Euro sections of
         this MD&A. Estimates as to operating  performance and earnings are
         based upon a number of  assumptions,  including those mentioned in
         MD&A.  Such  estimates are also based upon internal  forecasts and
         analyses  of current  and future  market  conditions  and  trends,
         management plans and strategies,  weather,  operating efficiencies
         and  economic  conditions,  such as prices,  supply and demand and
         cost of raw materials.  Although Ashland believes its expectations
         are  based  on  reasonable  assumptions,   it  cannot  assure  the
         expectations   reflected   in   MD&A   will  be   achieved.   This
         forward-looking  information may prove to be inaccurate and actual
         results may differ  significantly from those anticipated if one or
         more of the underlying  assumptions or  expectations  proves to be
         inaccurate or is unrealized or if other  unexpected  conditions or
         events  occur.  Other  factors  and risks  affecting  Ashland  are
         contained in Risks and Uncertainties in Note A to the Consolidated
         Financial  Statements  in  Ashland's  2000  Annual  Report  and in
         Ashland's Form 10-K for the fiscal year ended September 30, 2000.

                                    15





     ITEM 1.  LEGAL PROCEEDINGS

     Environmental  Proceedings - (1) As of December 31, 2000,  Ashland had
been  identified  as  a  "potentially   responsible  party"  ("PRP")  under
Superfund or similar state laws for potential  joint and several  liability
for  clean-up  costs in  connection  with  alleged  releases  of  hazardous
substances  associated  with 88 waste  treatment or disposal  sites.  These
sites  are  currently   subject  to  ongoing   investigation  and  remedial
activities,  overseen  by the EPA or a state  agency,  in which  Ashland is
typically participating as a member of a PRP group. Generally,  the type of
relief sought includes remediation of contaminated soil and/or groundwater,
reimbursement for past costs of site clean-up and administrative oversight,
and/or  long-term  monitoring  of  environmental  conditions  at the sites.
Ashland carefully  monitors the  investigatory  and remedial  activities at
many of these sites.  Based on its experience  with site  remediation,  its
familiarity with current  environmental laws and regulations,  its analysis
of the  specific  hazardous  substances  at issue,  the  existence of other
financially  viable  PRPs  and  its  current  estimates  of  investigatory,
clean-up  and  monitoring  costs at each site,  Ashland  believes  that its
liability at these sites,  either  individually or in the aggregate,  after
taking into  account  its  insurance  coverage  and  established  financial
reserves, will not have a material adverse effect on Ashland's consolidated
financial  position,  cash flow or liquidity.  However,  such matters could
have a material  effect on Ashland's  results of operations in a particular
quarter or fiscal  year as they  develop  or as new issues are  identified.
Estimated  costs  for these  matters  are  recognized  in  accordance  with
generally  accepted  accounting  principles  governing the likelihood  that
costs will be incurred and Ashland's ability to reasonably  estimate future
costs.

     (2)  Pursuant  to  a  1990  Agreed  Order  with  the  Commonwealth  of
Kentucky's   Natural   Resources  and  Environmental   Protection   Cabinet
("NREPC"),   Ashland  has  conducted  source   investigation  and  remedial
activities related to hydrocarbon  contamination of the groundwater beneath
the Catlettsburg,  Kentucky refinery, operated since 1998 by a wholly owned
subsidiary of Marathon  Ashland  Petroleum LLC ("MAP").  In connection with
the  formation of MAP,  Ashland  agreed to retain  responsibility  for this
matter.  In 1999,  Ashland and the NREPC initiated  negotiations  for a new
Agreed Order that identified future  investigative  efforts and established
timetables for remedial  activities.  This Order, which became effective on
December  4, 2000 and  rescinded  the 1990 Agreed  Order,  included a civil
penalty of $900,000,  reimbursement of state oversight costs and a remedial
action  project.  The  settlement  will have no material  adverse effect on
Ashland's consolidated financial position, cash flow or liquidity.

     ITEM 4.   SUBMISSION OF MATERS TO A VOTE OF SECURITY HOLDERS

(a)      Ashland's  Annual Meeting of Shareholders  was held on January 25,
         2001  at  the  Metropolitan  Club,  50 E.  RiverCenter  Boulevard,
         Covington, Kentucky at 10:30 a.m.

(b)      Ashland's  shareholders  at said meeting  elected  four  directors
         (Samuel C. Butler,  Ernest H. Drew, Mannie L. Jackson and Theodore
         M. Solso) to serve a three-year  term and one  director  (Ralph E.
         Gomory) to serve a two-year term.

                                                 Votes
                                   Affirmative            Withheld

         Samuel C. Butler           60,175,428             1,783,864
         Ernest H. Drew             60,924,049             1,035,243
         Mannie L. Jackson          60,844,863             1,114,429
         Theodore M. Solso          60,909,128             1,050,164
         Ralph E. Gomory            60,809,029             1,150,263

         Directors who  continued in office:  Frank C.  Carlucci,  James B.
         Farley,  Bernadine P. Healy, W. L. Rouse,  Jr., Paul W. Chellgren,
         Patrick F. Noonan and Jane C. Pfeiffer.

                                    16



(c)      Ashland's shareholders at said meeting ratified the appointment of
         Ernst & Young LLP as independent  auditors for fiscal year 2001 by
         a vote of 61,168,070 affirmative,  to 484,455 negative and 306,767
         abstention votes.

(d)      Ashland's  shareholders  at said meeting  approved the Amended and
         Restated  Ashland  Inc.  Incentive  Plan by a vote  of  49,724,967
         affirmative, to 11,530,314 negative and 704,011 abstention votes.

     ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

     10.1   Amended and Restated Ashland Inc. Incentive Plan.

     10.2   Tenth  Amended and  Restated  Ashland Inc.  Supplemental  Early
            Retirement Plan for Certain Employees.

     12     Computation of Ratios of Earnings to Fixed Charges and Earnings
            to Combined Fixed Charges and Preferred Stock Dividends.

(b)      Reports on Form 8-K

         No reports on Form 8-K have been filed  during the  quarter  ended
         December 31, 2000.







                                 SIGNATURES

     Pursuant to the  requirements of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.

                                           Ashland Inc.
                                   ------------------------------
                                          (Registrant)




Date:  February 13, 2001           /s/ Kenneth L. Aulen
                                   -------------------------------
                                   Kenneth L. Aulen
                                   Administrative Vice President and Controller
                                   (Chief Accounting Officer)



Date:  February 13, 2001           /s/ David L. Hausrath
                                   --------------------------------
                                   David L. Hausrath
                                   Vice President and General Counsel




                               EXHIBIT INDEX



Exhibit
   No.                              Description
- ------        ---------------------------------------------------------


10.1           Amended and Restated Ashland Inc. Incentive Plan

10.2           Tenth Amended and Restated Ashland Inc.  Supplemental  Early
               Retirement Plan for Certain Employees

12             Computation  of  Ratios of  Earnings  to Fixed  Charges  and
               Earnings  to Combined  Fixed  Charges  and  Preferred  Stock
               Dividends.