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




                     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, 2001

                       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,  2002,  there were  69,317,563  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)                                                        2001          2000
 ---------------------------------------------------------------------------------------------------------------

                                                                                                 
 REVENUES
     Sales and operating revenues                                                        $ 1,812       $ 1,878
     Equity income                                                                            52           121
     Other income                                                                             19            14
                                                                                         --------      --------
                                                                                           1,883         2,013
 COSTS AND EXPENSES
     Cost of sales and operating expenses                                                  1,464         1,546
     Selling, general and administrative expenses                                            268           265
     Depreciation, depletion and amortization                                                 53            58
                                                                                         --------      -------
                                                                                           1,785         1,869
                                                                                         --------      -------
 OPERATING INCOME                                                                             98           144
     Net interest and other financial costs                                                  (36)          (46)
                                                                                        ----------     --------
 INCOME BEFORE INCOME TAXES                                                                   62            98
     Income taxes                                                                            (24)          (39)
                                                                                        ----------     --------
 NET INCOME                                                                             $     38       $    59
                                                                                        ==========     ========
 EARNINGS PER SHARE - Note A
     Basic                                                                              $   .55        $   .84
     Diluted                                                                            $   .54        $   .84

 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)                                                                      2001                 2001                2000
- -----------------------------------------------------------------------------------------------------------------------------------

                                     ASSETS
                                     ------
                                                                                                               
CURRENT ASSETS
    Cash and cash equivalents                                                 $     264            $     236            $    108
    Accounts receivable                                                           1,042                1,219               1,153
    Allowance for doubtful accounts                                                 (33)                 (34)                (30)
    Inventories - Note A                                                            495                  495                 528
    Deferred income taxes                                                           114                  126                 126
    Other current assets                                                             85                  171                 108
                                                                              ----------           ----------           ---------
                                                                                  1,967                2,213               1,993

INVESTMENTS AND OTHER ASSETS
    Investment in Marathon Ashland Petroleum LLC (MAP)                            2,319                2,387               2,209
    Goodwill                                                                        529                  528                 528
    Other noncurrent assets                                                         378                  377                 412
                                                                              ----------           ----------           ---------
                                                                                  3,226                3,292               3,149
PROPERTY, PLANT AND EQUIPMENT
    Cost                                                                          3,046                3,030               2,898
    Accumulated depreciation, depletion and amortization                         (1,616)              (1,590)             (1,496)
                                                                              ----------           ----------          ----------
                                                                                  1,430                1,440               1,402
                                                                              ----------           ----------          ----------

                                                                              $   6,623            $   6,945            $  6,544
                                                                              ==========           ==========          ==========
                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------

CURRENT LIABILITIES
    Debt due within one year                                                  $     105            $      85            $    268
    Trade and other payables                                                      1,065                1,392               1,114
    Income taxes                                                                    249                   20                 181
                                                                              ----------           ----------           ---------
                                                                                  1,419                1,497               1,563

NONCURRENT LIABILITIES
    Long-term debt (less current portion)                                         1,740                1,786               1,874
    Employee benefit obligations                                                    430                  412                 386
    Deferred income taxes                                                           204                  440                 174
    Reserves of captive insurance companies                                         176                  173                 202
    Other long-term liabilities and deferred credits                                404                  411                 352
    Commitments and contingencies - Note E
                                                                              -----------          ----------           ---------
                                                                                  2,954                3,222               2,988

COMMON STOCKHOLDERS' EQUITY                                                       2,250                2,226               1,993
                                                                              -----------          ----------           ---------

                                                                              $   6,623            $   6,945            $  6,544
                                                                              ===========          ==========           =========


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, 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
                                                        =========      =========      =========         ============        ========

BALANCE AT OCTOBER 1, 2001                              $     69       $    363       $  1,920          $      (126)        $ 2,226
   Total comprehensive income (1)                                                           38                   (2)             36
   Cash dividends                                                                          (19)                                 (19)
   Issued common stock under
      stock incentive plans                                                   7                                                   7
                                                        ----------     ---------      ---------         ------------        --------
BALANCE AT DECEMBER 31, 2001                            $     69       $    370       $  1,939          $      (128)        $ 2,250
                                                        ==========     =========      =========         ============        ========
- ------------------------------------------------------------------------------------------------------------------------------------
  (1)  Reconciliations of net income to total comprehensive income follow.




                                                                                                         Three months ended
                                                                                                             December 31
                                                                                                      ---------------------------
          (In millions)                                                                                     2001           2000
          -----------------------------------------------------------------------------------------------------------------------
                                                                                                                
          Net income                                                                                  $       38      $      59
          Unrealized translation adjustments                                                                  (4)           (10)
            Related tax benefit                                                                                2              2
                                                                                                      -----------     ----------
          Total comprehensive income                                                                  $       36      $      51
                                                                                                      ===========     ==========

          -----------------------------------------------------------------------------------------------------------------------
          At December 31, 2001, the accumulated other comprehensive loss of
          $128 million (after tax) was comprised of net unrealized translation
          losses of $85 million and a minimum pension liability of $43
          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)                                                                                                2001             2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                      
CASH FLOWS FROM OPERATIONS
    Net income                                                                                           $     38           $   59
    Expense (income) not affecting cash
      Depreciation, depletion and amortization                                                                 53               58
      Deferred income taxes                                                                                   (36)              13
      Equity income from affiliates                                                                           (52)            (121)
      Distributions from equity affiliates                                                                    119              209
    Change in operating assets and liabilities (1)                                                            (32)             (31)
                                                                                                         -----------        --------
                                                                                                               90              187

CASH FLOWS FROM FINANCING
    Proceeds from issuance of common stock                                                                      4                2
    Repayment of long-term debt                                                                               (25)             (38)
    Repurchase of common stock                                                                                  -               (9)
    Decrease in short-term debt                                                                                 -              (46)
    Dividends paid                                                                                            (19)             (19)
                                                                                                         -----------        --------
                                                                                                              (40)            (110)

CASH FLOWS FROM INVESTMENT
    Additions to property, plant and equipment                                                                (44)             (40)
    Purchase of operations - net of cash acquired                                                              (5)              (8)
    Proceeds from sale of operations                                                                            -                9
    Other - net                                                                                                 5                3
                                                                                                         -----------        --------
                                                                                                              (44)             (36)
                                                                                                         -----------        --------
CASH PROVIDED BY CONTINUING OPERATIONS                                                                          6               41
    Cash provided by discontinued operations -Note B                                                           22                -
                                                                                                         -----------        --------
INCREASE IN CASH AND CASH EQUIVALENTS                                                                          28               41

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                                               236               67
                                                                                                         -----------        --------

CASH AND CASH EQUIVALENTS - END OF PERIOD                                                                $    264           $  108
                                                                                                         ===========        ========

- ------------------------------------------------------------------------------------------------------------------------------------
(1) Excludes changes resulting from operations acquired or sold.





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, 2001.  Results of  operations  for the
period ended December 31, 2001, are not  necessarily  indicative of results
to be expected for the year ending September 30, 2002.

INVENTORIES



- -----------------------------------------------------------------------------------------------------------------------
                                                               December 31        September 30         December 31
(In millions)                                                         2001                2001                2000
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                   
Chemicals and plastics                                             $   368              $  374              $  411
Construction materials                                                  70                  74                  76
Petroleum products                                                      59                  54                  65
Other products                                                          59                  57                  42
Supplies                                                                 6                   6                   7
Excess of replacement costs over LIFO carrying values                  (67)                (70)                (73)
                                                                   --------             -------             -------
                                                                   $   495              $  495              $  528
                                                                   ========             =======             =======



EARNINGS PER SHARE

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


- -----------------------------------------------------------------------------------------------------------------------
                                                                                                Three months ended
                                                                                                   December 31
                                                                                               ------------------------
(In millions except per share data)                                                              2001          2000
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                       
 NUMERATOR
 Numerator for basic and diluted EPS - Net income                                              $   38        $   59
                                                                                               =======       =======
 DENOMINATOR
 Denominator for basic EPS - Weighted average
  common shares outstanding                                                                        69            70
 Common shares issuable upon exercise of stock options                                              1             -
                                                                                               -------       -------
 Denominator for diluted EPS - Adjusted weighted
  average shares and assumed conversions                                                           70            70
                                                                                               =======       =======

 BASIC EPS                                                                                     $  .55        $  .84
 DILUTED EPS                                                                                   $  .54        $  .84



ACCOUNTING CHANGE

In June 2001, the Financial Accounting Standards Board issued Statement No.
142 (FAS  142),  "Goodwill  and Other  Intangible  Assets."  Under FAS 142,
goodwill  and  intangible  assets with  indefinite  lives will no longer be
amortized but will be subject to annual impairment tests.  Other intangible
assets will continue to be amortized over their useful lives. As permitted,
Ashland  adopted the statement as of October 1, 2001,  the beginning of its
fiscal year.

                                     6



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

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

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

NOTE A - SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ACCOUNTING CHANGE (CONTINUED)

Ashland  has  no  recorded  intangible  assets  that  are  not  subject  to
amortization.  Recorded intangible assets subject to amortization (included
in other noncurrent  assets) and the related  amortization  expense are not
material  to  Ashland's  consolidated  financial  position  or  results  of
operations, respectively.

By March 31,  2002,  Ashland must  perform its initial  impairment  test of
goodwill  as of  October  1,  2001.  Although  the  test  has not yet  been
completed,  Ashland  does  not  expect  it to  result  in  any  significant
impairment charges.

The  nonamortization  of goodwill has  increased  Ashland's  net income and
earnings per share.  Following are pro forma results assuming  goodwill had
not been amortized prior to October 1, 2001.


- -----------------------------------------------------------------------------------------------------------------------
                                                                                                  Three months ended
                                                                                                       December 31
                                                                                                -----------------------
(In millions except per share data)                                                             2001            2000
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                      
Reported net income                                                                         $     38        $     59
Add back:  Goodwill amortization                                                                   -               9
                                                                                           ------------    ------------
Adjusted net income                                                                         $     38        $     68
                                                                                           ============    ============

Basic EPS - as reported                                                                     $    .55        $    .84
Add back:  Goodwill amortization                                                                   -             .13
                                                                                           ------------    ------------
Basic EPS - adjusted                                                                        $    .55        $    .97
                                                                                           ============    ============

Diluted EPS - as reported                                                                   $    .54        $    .84
Add back:  Goodwill amortization                                                                   -             .13
                                                                                           ------------    ------------
Diluted EPS - adjusted                                                                      $    .54        $    .97
                                                                                           ============    ============




Following is a progression of goodwill by segment for the quarter
ended December 31, 2001.


- -----------------------------------------------------------------------------------------------------------------------
                                                                                 Ashland
                                                              Ashland           Specialty
(In millions)                                   APAC       Distribution         Chemical       Valvoline      Total
- -----------------------------------------------------------------------------------------------------------------------
                                                                                             
Balance at October 1, 2001                   $    419     $         14       $       92      $        3     $   528
Acquisitions                                        -              -                  1               -           1
                                             -----------  ----------------   --------------   ------------  -----------
Balance at December 31, 2001                 $    419     $         14       $       93       $       3     $   529
                                             ===========  ================   ==============   ============  ===========


NOTE B - DISCONTINUED OPERATIONS

In March 2000,  Ashland  distributed  17.4 million  shares of its Arch Coal
Common Stock to Ashland's  shareholders.  Ashland  sold its  remaining  4.7
million  Arch  Coal  shares  in  February  2001  for  $86  million   (after
underwriting commissions).  Such sale resulted in a pretax gain on disposal
of discontinued operations of $49 million ($33 million after provisions for
current and deferred income taxes).  In the December 2001 quarter,  Ashland
received $22 million in current tax benefits  from capital loss  carrybacks
generated by the sale, which are included in "Cash provided by discontinued
operations" on the Statements of Consolidated Cash Flows.


                                     7





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

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

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

NOTE C - UNUSUAL ITEM

Marathon  Ashland  Petroleum  LLC (MAP)  maintains an  inventory  valuation
reserve to reduce the LIFO cost of its  inventories to their net realizable
values.  Adjustments  in that  reserve are  recognized  quarterly  based on
changes in petroleum  product prices,  creating non-cash charges or credits
to Ashland's earnings. The following tables show the effect of this unusual
item on Ashland's  operating  income,  net income and diluted  earnings per
share.



- -----------------------------------------------------------------------------------------------------------
                                                                                     Three months ended
                                                                                         December 31
                                                                                 --------------------------
(In millions except per share data)                                                  2001            2000
- -----------------------------------------------------------------------------------------------------------
                                                                                           
Operating income before unusual item                                             $    127        $    144
  MAP inventory valuation adjustments                                                 (29)              -
                                                                                 ----------     ----------
Operating income as reported                                                     $     98        $    144
                                                                                 ==========      ==========

Net income before unusual item                                                   $     56        $     59
  MAP inventory valuation adjustments                                                 (18)              -
                                                                                 ----------      ----------
Net income as reported                                                           $     38        $     59
                                                                                 ==========      ==========

Diluted earnings per share before unusual item                                   $    .80        $    .84
  Impact of unusual item                                                             (.26)              -
                                                                                 ----------      ----------
Diluted earnings per share as reported                                           $    .54        $    .84
                                                                                 ==========      ==========


NOTE D - 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  and sale
described  in Note B.  Financial  statements  for MAP and Arch Coal for the
year ended  December  31,  2000,  were filed on a Form  10-K/A on March 30,
2001.  Financial  statements  for MAP for the year ended December 31, 2001,
will be filed by  means of a Form  10-K/A  on or  before  March  31,  2002.
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
that will be incurred by its parents.




- -----------------------------------------------------------------------------------------------------------
                                                                                      Three months ended
                                                                                         December 31
                                                                                ---------------------------
(In millions)                                                                         2001           2000
- -----------------------------------------------------------------------------------------------------------
                                                                                            
Sales and operating revenues                                                     $   5,743        $  7,363
Income from operations                                                                 147             327
Net income
 Including inventory valuation adjustments                                             144             329
 Excluding inventory valuation adjustments                                             221             329
Ashland's equity income
 Including inventory valuation adjustments                                              50             119
 Excluding inventory valuation adjustments                                              79             119




                                     8




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

- --------------------------------------------------------------------------------
NOTE E- LITIGATION, CLAIMS AND CONTINGENCIES

Ashland is subject to various federal,  state and local  environmental laws
and  regulations  that  require  environmental  assessment  or  remediation
efforts (collectively  environmental remediation) at multiple locations. At
December 31, 2001,  such locations  included 95 waste treatment or disposal
sites where Ashland has been identified as a potentially  responsible party
under Superfund or similar state laws, approximately 130 current and former
operating  facilities  (including certain operating  facilities conveyed to
MAP) and about 1,200 service  station  properties.  Ashland's  reserves for
environmental  remediation  amounted to $173  million at December 31, 2001.
Such amount reflects  Ashland's estimate of the most likely costs that will
be incurred over an extended period to remediate identified  conditions for
which the costs are reasonably estimable, without regard to any third-party
recoveries.

Environmental   remediation  reserves  are  subject  to  numerous  inherent
uncertainties  that affect  Ashland's  ability to estimate its share of the
ultimate  costs of the 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 remediation continues.

None of the remediation  locations is  individually  material to Ashland as
its  largest  reserve  for any  site is under  $10  million.  As a  result,
Ashland's  exposure to adverse  developments with respect to any individual
site is not expected to be material,  and these sites are in various stages
of the ongoing environmental  remediation process.  Although  environmental
remediation  could have a material  effect on  results of  operations  if a
series of adverse  developments  occurs in a  particular  quarter or fiscal
year,  Ashland believes that the chance of such  developments  occurring in
the same quarter or fiscal year is remote.

In addition to the environmental matters described above, there are pending
or  threatened  against  Ashland and its  current  and former  subsidiaries
various claims, lawsuits and administrative  proceedings.  Such actions are
with  respect  to  commercial  matters,   product  liability,   toxic  tort
liability, numerous asbestos claims, and other environmental matters, which
seek remedies or damages some of which are for substantial  amounts.  While
these actions are being  contested,  their outcome is not predictable  with
assurance and could be material to results of operations in the period they
are  recognized.  However,  Ashland  does not  believe  that any  liability
resulting  from these actions and  environmental  remediation  after taking
into  consideration  expected  recoveries from insurers,  contributions  by
other  responsible  parties and amounts  already  provided for, will have a
material adverse effect on its consolidated financial position,  cash flows
or liquidity.


                                     9





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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

- -----------------------------------------------------------------------------------------------------------
                                                                                       Three months ended
                                                                                           December 31
                                                                                ---------------------------
(In millions)                                                                        2001             2000
- -----------------------------------------------------------------------------------------------------------
                                                                                          
REVENUES
   Sales and operating revenues
     APAC                                                                       $     681        $     621
     Ashland Distribution                                                             584              731
     Ashland Specialty Chemical                                                       312              311
     Valvoline                                                                        255              241
     Intersegment sales
       Ashland Distribution                                                            (5)              (8)
       Ashland Specialty Chemical                                                     (15)             (18)
                                                                                ----------       ----------
                                                                                    1,812            1,878
   Equity income
     Ashland Specialty Chemical                                                         1                1
     Valvoline                                                                          1                1
     Refining and Marketing                                                            50              119
                                                                                ----------       ----------
                                                                                       52              121
   Other income
     APAC                                                                               1                2
     Ashland Distribution                                                               9                2
     Ashland Specialty Chemical                                                         5                7
     Valvoline                                                                          1                1
     Refining and Marketing                                                             2                -
     Corporate                                                                          1                2
                                                                                ----------       ---------
                                                                                       19               14
                                                                                ----------       ---------
                                                                                $   1,883        $   2,013
                                                                                ==========       =========
OPERATING INCOME
   APAC                                                                         $      36        $      13
   Ashland Distribution                                                                 9               10
   Ashland Specialty Chemical                                                          16               18
   Valvoline                                                                           11               10
   Refining and Marketing (1)                                                          45              109
   Corporate                                                                          (19)             (16)
                                                                                ----------       ----------
                                                                                $      98        $     144
                                                                                ==========       ==========


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



                                    10






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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

- -----------------------------------------------------------------------------------------------------------------------
                                                                                               Three months ended
                                                                                                 December 31
                                                                                          -----------------------------
                                                                                              2001          2000
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                    
OPERATING INFORMATION
   APAC
     Construction backlog at December 31 (millions)                                       $  1,546        $  1,600
     Hot-mix asphalt production (million tons)                                                 9.3             8.5
     Aggregate production (million tons)                                                       7.9             5.9
     Ready-mix concrete production (thousand cubic yards)                                      529             523
   Ashland Distribution (1)
     Sales per shipping day (millions)                                                    $    9.4        $   12.0
     Gross profit as a percent of sales                                                       16.5%           15.6%
   Ashland Specialty Chemical (1
     Sales per shipping day (millions)                                                    $    5.0        $    5.1
     Gross profit as a percent of sales                                                       34.5%           34.0%
   Valvoline lubricant sales (thousand barrels per day)                                       11.2            10.5
   Refining and Marketing (2)
     Crude oil refined (thousand barrels per day)                                              925             857
     Refined products sold (thousand barrels per day) (3)                                    1,317           1,308
     Refining and wholesale marketing margin (per barrel) (4)                             $   2.70        $   3.75
     Speedway SuperAmerica (SSA) (5)
       Retail outlets at December 31                                                         2,104           2,148
       Gasoline and distillate sales (millions of gallons)                                     916             930
       Gross margin - gasoline and distillates (per gallon)                               $  .1139        $  .1183
       Merchandise sales (millions)                                                       $    584        $    517
       Merchandise margin (as a percent of sales)                                             24.0%           23.8%
- -----------------------------------------------------------------------------------------------------------------------
(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 MAP's operations, in which Ashland
     owns a 38 percent interest.
(3)  Total average daily volume of all refined product sales to MAP's
     wholesale, branded and retail (SSA) customers.
(4)  Sales revenue less cost of refinery inputs, purchased products and
     manufacturing expenses, including depreciation.
(5)  Excludes travel centers contributed to Pilot Travel Centers LLC.
     Periods prior to September 1, 2001, have been restated.



                                    11





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

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

RESULTS OF OPERATIONS

Ashland's  net income was $38 million for the quarter  ended  December  31,
2001, including an $18 million after-tax, non-cash charge for the inventory
valuation adjustment for Marathon Ashland Petroleum (MAP) described in Note
C to the Condensed Consolidated Financial Statements. Excluding the unusual
charge, net income amounted to $56 million in the 2001 period,  compared to
$59 million in the 2000 period. Operating income excluding the unusual item
amounted to $127 million in the December 2001 quarter  compared to a record
$144 million for the December 2000 quarter.  Earnings from Ashland's wholly
owned  businesses  increased  41 percent,  as improved  results from APAC's
highway  construction  operations and Valvoline  more than offset  declines
from the recession-affected chemical businesses of Ashland Distribution and
Ashland Specialty Chemical.  However, this improvement was more than offset
by  a  decline  in  Refining  and   Marketing  as  refining   margins  fell
significantly in the latter part of December.

As described in Note A to the Condensed  Consolidated Financial Statements,
Ashland   adopted  FAS  142  effective   October  1,  2001,   which  caused
amortization of goodwill to cease.  Goodwill amortization reduced operating
income by $11  million  and net income by $9 million in the  quarter  ended
December 31, 2000.  The  reductions in operating  income by segment were $6
million  for APAC,  $1 million  each for Ashland  Distribution  and Ashland
Specialty Chemical and $3 million for Refining and Marketing.

APAC

Operating income from APAC's construction  operations nearly tripled to $36
million  for the  December  2001  quarter,  compared  to $13 million in the
December 2000 quarter. Improved weather patterns, falling hydrocarbon costs
and  better  construction  margins  were  the key  contributors  to  APAC's
performance.   Exceptionally  warm  and  dry  conditions  existed  in  many
locations  this year,  compared  to last  year's  cold,  wet  weather.  Net
construction job revenue (total revenue less  subcontract  costs) increased
1% from the  prior  year  period,  while  job  margins  increased  to 7.6%,
compared  to  7.0%  last  year.   Asphalt  plant   profitability   improved
significantly,  reflecting a 9% increase in hot-mix asphalt  production,  a
14%  decrease  in liquid  asphalt  costs,  and lower fuel and power  costs.
Aggregate  production  increased  34%, and  ready-mix  concrete  production
increased 1%. In addition,  nonamortization  of goodwill  increased  APAC's
operating income by $6 million,  compared to the December 2000 quarter. The
construction backlog at December 31, 2001, remained exceptionally strong at
$1.5 billion, a 3% decline from the prior year.

APAC is making strides in its business process redesign  initiative,  which
will improve its  organizational  structure and more fully leverage  APAC's
size and expertise.  While it is still early in the process,  the effort is
proceeding  well with some  programs  scheduled for  implementation  in the
second  quarter of fiscal  2002.  Costs  associated  with this  program are
currently estimated to be in the range of $25 million to $30 million over a
two-year  period.  While Ashland is pleased with the  operating  results at
APAC,  the costs of the business  improvement  initiative may impact APAC's
ability to achieve the prior  guidance of $150  million to $170  million of
operating income for fiscal 2002.

ASHLAND DISTRIBUTION

Ashland  Distribution  reported  operating  income  of $9  million  for the
quarter  ended  December  31,  2001,  a 10%  decline  from the $10  million
reported  for last year's  December  quarter.  The  December  2001  results
include  income of $7 million from the settlement of a sorbate class action
antitrust suit. Excluding the impact of this item, the decline in operating
income reflects an extremely weak industrial economy that

                                    12


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

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

ASHLAND DISTRIBUTION (CONTINUED)

continues  to adversely  affect  sales  volumes.  Although  sales  revenues
declined 20% from the December 2000 quarter,  part of that decline resulted
from the "quality of business"  initiative designed to either improve gross
profits or forgo sales to marginal  accounts.  The improvement in the gross
profit   percentage  from  15.6%  to  16.5%  primarily   reflects   falling
hydrocarbon  costs,  with most of the  improvement  coming from  industrial
chemicals and plastics  distribution.  The cost reduction  program launched
last year has  resulted in the closing and  consolidation  of  distribution
facilities,  a reduction  in the number of  employees  and lower  marketing
costs.

ASHLAND SPECIALTY CHEMICAL

For the  quarter  ended  December  31,  2001,  Ashland  Specialty  Chemical
reported  operating  income of $16  million,  an 11%  decline  from the $18
million  reported  for the  December  2000  quarter.  Results  from five of
Ashland's seven specialty chemical  businesses  improved  reflecting better
sales volumes and/or margins compared to last year. The largest improvement
came in  composite  polymers,  where a 38%  increase  in  operating  income
reflected increased sales volumes resulting from the April 2001 acquisition
of Neste Polyester,  and improved margins  attributed to lower raw material
costs, particularly for styrene. However, those improvements were more than
offset by reduced earnings from electronic chemicals,  where strong results
were  reported  in the first half of fiscal  2001 prior to the onset of the
worldwide  downturn in the  semiconductor  industry.  That industry remains
slow, as electronic chemicals sales revenues were down 14% and margins were
down 25% compared to the December 2000 quarter.

VALVOLINE

For the quarter  ended  December 31,  2001,  Valvoline  reported  operating
income  of $11  million,  up 10%  from  the $10  million  reported  for the
December  2000  quarter.  Earnings  improved  from nearly  every  Valvoline
business  unit,  especially in the core  lubricants  business and Valvoline
Instant  Oil Change,  which  reported  record  December  quarter  earnings,
reflecting higher ticket prices. International results improved due in part
to the European  introduction  of MaxLife,  Valvoline's  premium  motor oil
targeted for older vehicles.

REFINING AND MARKETING

Operating income from Refining and Marketing,  which consists  primarily of
equity income from Ashland's 38% ownership interest in MAP, amounted to $74
million for the quarter ended  December 31, 2001,  excluding $29 million in
unfavorable  inventory  valuation  adjustments  described  in Note C to the
Condensed  Consolidated  Financial  Statements.  Operating  income  for the
quarter ended December 31, 2000, amounted to $109 million.  The 32% decline
is primarily due to a $37 million  decrease in Ashland's equity income from
MAP's refining and wholesale marketing  operations,  reflecting a $1.05 per
barrel  reduction in MAP's  refining and wholesale  marketing  margin.  The
margin  decline was due to ample product  inventories  and reduced  demand,
particularly for distillates,  resulting from the recession and warmer than
normal  weather.  Ashland's  equity  income from MAP's  retail  operations,
Speedway  SuperAmerica (SSA) and the newly formed Pilot Travel Center joint
venture,  was  essentially  unchanged.   The  positive  impacts  of  higher
merchandise  sales volumes and margins and increased  product  volumes were
offset by the effects of higher  operating  expenses and a gain recorded on
the sale of 134 SSA non-core  stores  included in the December 2000 quarter
that added $7 million to Ashland's equity income.

                                    13


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

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

CORPORATE

Corporate  expenses  amounted to $19 million in the quarter ended  December
31, 2001,  compared to $16 million for the quarter ended December 31, 2000.
The higher level of expenses  reflects  increases in unallocated  costs for
most corporate general and administrative functions.

NET INTEREST AND OTHER FINANCIAL COSTS

For the quarter ended December 31, 2001,  net interest and other  financial
costs  totaled $36 million,  compared to $46 million for the December  2000
quarter.  Reflecting  strong cash flows from operations over the last year,
total debt  outstanding at December 31, 2001, is down $297 million compared
to  December  31,  2000.  In  addition,  interest  rates on  floating  rate
obligations have declined.

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 has been used.  Under a shelf  registration,  Ashland  can
also issue an additional $600 million in debt and equity  securities should
future  opportunities  or needs arise.  Furthermore,  Ashland has access to
various uncommitted lines of credit and commercial paper markets. While the
revolving  credit  agreements  contain a covenant  limiting new  borrowings
based  on its  stockholders'  equity,  Ashland  could  have  increased  its
borrowings  (including any borrowings under these agreements) by up to $1.5
billion  at  December  31,  2001.  Additional  permissible  borrowings  are
increased  (decreased)  by 150% of any increases  (decreases)  in Ashland's
stockholders' equity.

Cash flows from operations, a major source of Ashland's liquidity, amounted
to $90 million for the three  months ended  December 31, 2001,  compared to
$187  million for the three months  ended  December 31, 2000.  The decrease
principally reflects decreased cash distributions from MAP ($119 million in
2001,  compared  to $207  million  in  2000).  Ashland's  cash  flows  from
operations exceeded its capital requirements for net property additions and
dividends  by $29 million for the three  months  ended  December  31, 2001,
providing additional funds for debt repayment and acquisitions.

Earnings before interest,  taxes, depreciation and amortization (EBITDA) is
a widely accepted  financial  indicator of a company's ability to incur and
service debt.  Ashland's  EBITDA,  which  represents  operating income plus
depreciation,  depletion and amortization  (each excluding  unusual items),
amounted to $180 million for the quarter ended December 31, 2001,  compared
to $202 million for the quarter ended December 31, 2000.  EBITDA should not
be considered in isolation or as an  alternative  to net income,  operating
income,   cash  flows  from  operations,   or  a  measure  of  a  company's
profitability, liquidity or performance under generally accepted accounting
principles.

At December 31, 2001,  working capital (excluding debt due within one year)
amounted to $653  million,  compared to $801 million at September 30, 2001,
and $698  million  at  December  31,  2000.  Ashland's  working  capital is
affected by its use of the LIFO method of inventory valuation.  That method
valued

                                     14



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

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

LIQUIDITY (CONTINUED)

inventories  below their  replacement  costs by $67 million at December 31,
2001,  $70 million at September  30, 2001,  and $73 million at December 31,
2000.  Liquid  assets  (cash,  cash  equivalents  and accounts  receivable)
amounted to 90% of current  liabilities  at December 31, 2001,  compared to
95% at September 30, 2001, and 79% at December 31, 2000.

CAPITAL RESOURCES

For the three months ended December 31, 2001,  property  additions amounted
to $44  million,  compared  to $40  million  for the same period last year.
Property  additions and cash dividends for the remainder of fiscal 2002 are
estimated at $213 million and $57  million.  At December 31, 2001,  Ashland
had remaining  authority to purchase 3.9 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  2002  capital
requirements   for  property   additions,   dividends  and  scheduled  debt
repayments  of  $60  million  from  internally  generated  funds.  However,
external  financing may be necessary to provide funds for  acquisitions  or
purchases of common stock.

At December  31,  2001,  Ashland's  debt level  amounted  to $1.8  billion,
compared  to $1.9  billion  at  September  30,  2001,  and $2.1  billion at
December 31, 2000. Debt as a percent of capital employed amounted to 45% at
December  31,  2001,  compared to 46% at  September  30,  2001,  and 52% at
December 31, 2000. At December 31, 2001,  Ashland's long-term debt included
$139 million of  floating-rate  obligations,  and the interest  rates on an
additional $92 million of fixed-rate,  medium-term  notes were  effectively
converted to floating  rates  through  interest  rate swap  agreements.  In
addition, Ashland's costs under its sale of receivables program and various
operating  leases  are based on the  floating-rate  interest  costs on $258
million of third-party  debt underlying  those  transactions.  As a result,
Ashland was exposed to  fluctuations  in short-term  interest rates on $489
million of debt obligations at December 31, 2001.

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 Note E to
the Condensed Consolidated Financial Statements.

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
remediation continues.

                                    15




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

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

ENVIRONMENTAL MATTERS (CONTINUED)

Ashland does not believe that any liability  resulting  from  environmental
matters, after taking into consideration expected recoveries from insurers,
contributions  by other  responsible  parties and amounts already  provided
for,  will have a material  adverse  effect on its  consolidated  financial
position, cash flows or liquidity. Although environmental remediation could
have a  material  effect on results  of  operations  if a series of adverse
developments  occurs  in a  particular  quarter  or  fiscal  year,  Ashland
believes that the chance of such developments occurring in the same quarter
or fiscal year is remote.

CONVERSION TO THE EURO

Beginning  January  1,  2002,  certain  member  countries  of the  European
Economic and Monetary Union began  conducting all non-cash  transactions in
Euros  and  circulation  of Euro  notes  and  coins  for cash  transactions
commenced.  National  notes and coins will be  withdrawn no later than June
30, 2002. Ashland conducts business in most of the participating  countries
and  successfully  converted  to the Euro  without any  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 Results of  Operations  and Capital  Resources
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 2001 Annual Report and in Ashland's Form 10-K for the fiscal year
ended September 30, 2001.  Ashland undertakes no obligation to subsequently
update or revise these forward-looking statements.

                                    16




                        PART II - OTHER INFORMATION

     ITEM 1.  LEGAL PROCEEDINGS

     ENVIRONMENTAL  PROCEEDINGS - As of December 31, 2001, Ashland has 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 95 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. The
ultimate  costs are not  predictable  with assurance and could be material.
However, based on its experience with site remediation, 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 does not believe that any liability
at these  sites,  either  individually  or in the  aggregate,  will  have a
material adverse effect on Ashland's consolidated financial position,  cash
flows or liquidity.  For  additional  information  regarding  environmental
matters  and  reserves,   see  "Management's   Discussion  and  Analysis  -
Environmental  Matters"  and  Note E of  Notes  to  Condensed  Consolidated
Financial Statements.

     OTHER PROCEEDINGS - In addition to the environmental matters described
above,  there are pending or threatened against Ashland and its current and
former   subsidiaries   various   claims,   lawsuits   and   administrative
proceedings.  Such actions are with respect to commercial matters,  product
liability,  toxic  tort  liability,  numerous  asbestos  claims,  and other
environmental matters, which seek remedies or damages some of which are for
substantial amounts. While these actions are being contested, their outcome
is not  predictable  with  assurance  and could be  material  to results of
operations  in the period they are  recognized.  However,  Ashland does not
believe that any liability  resulting  from these actions after taking into
consideration  expected  recoveries from insurers,  contributions  by other
responsible  parties and amounts already provided for, will have a material
adverse  effect  on its  consolidated  financial  position,  cash  flows or
liquidity.

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

    (a) Ashland's Annual Meeting of Shareholders was held on January 31,
        2002 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
       (Frank C. Carlucci,  James B. Farley,  Bernadine P. Healy and W.
        L. Rouse, Jr.) to serve a three-year term.


                                                Votes
                                                -----
                                    Affirmative       Withheld
                                    -----------       --------

         Frank C. Carlucci         62,022,431         1,097,234
         James B. Farley           61,942,433         1,177,232
         Bernadine P. Healy        61,881,197         1,238,468
         W. L. Rouse, Jr.          62,028,674         1,090,991


         Directors who continued in office:  Samuel C. Butler, Paul W.
         Chellgren, Ernest H. Drew, Roger W. Hale, Mannie L. Jackson,
         Patrick F. Noonan, Jane C. Pfeiffer, Theodore M. Solso and
         Michael J. Ward.

    (c)  Ashland's shareholders at said meeting ratified the appointment of
         Ernst & Young LLP as independent auditors for fiscal year 2002 by a
         vote of 62,169,333 affirmative, to 591,618 negative and 358,714
         abstention votes.







     ITEM 5.  OTHER INFORMATION

     During the December  2001  quarter,  James J. O'Brien was named senior
vice  president  and group  operating  officer of Ashland  responsible  for
Ashland's chemical businesses.  He succeeds David J. D'Antoni,  senior vice
president and group operating officer, who assumed  responsibility for APAC
and Valvoline  when James R. Boyd,  also a senior vice  president and group
operating  officer,   announced  his  retirement.   Boyd's  retirement  was
effective  January 31,  2002.  Samuel J.  Mitchell  was named  president of
Valvoline and a vice president of Ashland,  succeeding  O'Brien. In January
2002,  Peter M. Bokach  announced  his  retirement  as president of Ashland
Distribution.  Frank L. "Hank"  Waters was named as his  successor and also
named a vice president of Ashland.  Also,  Philip W. Block,  administrative
vice  president  of  human  resources,  has  elected  to  retire  effective
September 30, 2002, and has been assigned to assist  Ashland's APAC highway
construction group in its current business improvement initiative.

     ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

    (a) Exhibits

        12 - Ashland Inc. 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, 2001.







                               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 12, 2002                        /s/ Kenneth L. Aulen
- -----------------------                   ------------------------------
                                           Kenneth L. Aulen
                                           Administrative Vice President
                                           and Controller
                                          (Chief Accounting Officer)



Date:  February 12, 2002                    /s/ David L. Hausrath
- ------------------------                  ------------------------------
                                           David L. Hausrath
                                           Vice President and
                                           General Counsel






                                 EXHIBIT INDEX

NO.                              DESCRIPTION
- ---                              -----------

12       ASHLAND INC. COMPUTATION OF RATIOS OF EARNINGS
         TO FIXED CHARGES AND EARNINGS TO COMBINED FIXED
         CHARGES AND PREFERRED STOCK DIVIDENDS