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




                     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 JUNE 30, 2002

                       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 July 31, 2002, there were 68,962,958 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           Nine months ended
                                                                                        June 30                     June 30
                                                                                -----------------------     -----------------------
 (In millions except per share data)                                               2002         2001           2002          2001
 -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
 REVENUES
     Sales and operating revenues                                               $ 2,047      $ 2,053        $ 5,457       $ 5,590
     Equity income                                                                   80          314            141           537
     Other income                                                                    12           20             50            51
                                                                                ----------   ----------     ----------    ----------
                                                                                  2,139        2,387          5,648         6,178
 COSTS AND EXPENSES
     Cost of sales and operating expenses                                         1,637        1,675          4,392         4,586
     Selling, general and administrative expenses                                   311          283            861           814
     Depreciation, depletion and amortization                                        54           60            161           178
                                                                                ----------   ----------     ----------    ----------
                                                                                  2,002        2,018          5,414         5,578
                                                                                ----------   ----------     ----------    ----------
 OPERATING INCOME                                                                   137          369            234           600
     Net interest and other financial costs                                         (33)         (42)          (103)         (132)
                                                                                ----------   ----------     ----------    ----------
 INCOME FROM CONTINUING OPERATIONS
     BEFORE INCOME TAXES                                                            104          327            131           468
     Income taxes                                                                   (39)        (130)           (49)         (187)
                                                                                ----------   ----------     ----------    ----------
 INCOME FROM CONTINUING OPERATIONS                                                   65          197             82           281
     Results from discontinued operations (net of income taxes)                       -            -              -            25
                                                                                ----------   ----------     ----------    ----------
 INCOME BEFORE CUMULATIVE EFFECT
     OF ACCOUNTING CHANGES                                                           65          197             82           306
     Cumulative effect of accounting changes (net of income taxes)                    -            -            (12)           (4)
                                                                                ----------   ----------     ----------    ----------
 NET INCOME                                                                     $    65      $   197        $    70       $   302
                                                                                ==========   ==========     ==========    ==========


 BASIC EARNINGS PER SHARE - Note A
     Income from continuing operations                                          $   .94      $  2.82        $  1.18       $  4.04
     Results from discontinued operations                                             -            -              -           .35
     Cumulative effect of accounting changes                                          -            -           (.16)         (.06)
                                                                                ----------   ----------     ----------    ----------
     Net income                                                                 $   .94      $  2.82        $  1.02       $  4.33
                                                                                ==========   ==========     ==========    ==========

 DILUTED EARNINGS PER SHARE - Note A
     Income from continuing operations                                          $   .93      $  2.79        $  1.16       $  3.99
     Results from discontinued operations                                             -            -              -           .35
     Cumulative effect of accounting changes                                          -            -           (.16)         (.06)
                                                                                ----------   ----------     ----------    ----------
     Net income                                                                 $   .93      $  2.79        $  1.00       $  4.28
                                                                                ==========   ==========     ==========    ==========


 DIVIDENDS PAID PER COMMON SHARE                                                $  .275      $  .275        $  .825       $  .825


SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                       2




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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

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

                                                                                 June 30       September 30             June 30
(In millions)                                                                       2002               2001                2001
- ------------------------------------------------------------------------------------------------------------------------------------

                               ASSETS
                               ------
                                                                                                              
CURRENT ASSETS
    Cash and cash equivalents                                                   $    101          $     236            $     70
    Accounts receivable                                                            1,126              1,219               1,190
    Allowance for doubtful accounts                                                  (37)               (34)                (29)
    Inventories - Note A                                                             493                495                 507
    Deferred income taxes                                                            123                126                 124
    Other current assets                                                             129                171                 176
                                                                                ---------         ----------           ---------
                                                                                   1,935              2,213               2,038
INVESTMENTS AND OTHER ASSETS
    Investment in Marathon Ashland Petroleum LLC (MAP)                             2,406              2,387               2,377
    Goodwill                                                                         518                528                 547
    Other noncurrent assets                                                          392                377                 406
                                                                                ---------         ----------           ---------
                                                                                   3,316              3,292               3,330
PROPERTY, PLANT AND EQUIPMENT
    Cost                                                                           3,101              3,030               2,984
    Accumulated depreciation, depletion and amortization                          (1,669)            (1,590)             (1,559)
                                                                                ---------         ----------           ---------
                                                                                   1,432              1,440               1,425
                                                                                ---------         ----------           ---------
                                                                                $  6,683          $   6,945            $  6,793
                                                                                =========         ==========           =========
                LIABILITIES AND STOCKHOLDERS' EQUITY
                ------------------------------------

CURRENT LIABILITIES
    Debt due within one year                                                    $    302          $      85            $    115
    Trade and other payables                                                       1,203              1,392               1,282
    Income taxes                                                                      54                 20                  18
                                                                                ---------         ----------           ---------
                                                                                   1,559              1,497               1,415
NONCURRENT LIABILITIES
    Long-term debt (less current portion)                                          1,600              1,786               1,881
    Employee benefit obligations                                                     400                412                 346
    Deferred income taxes                                                            272                440                 377
    Reserves of captive insurance companies                                          182                173                 184
    Other long-term liabilities and deferred credits                                 408                411                 404
    Commitments and contingencies - Note D
                                                                                ---------         ----------           ---------
                                                                                   2,862              3,222               3,192

COMMON STOCKHOLDERS' EQUITY                                                        2,262              2,226               2,186
                                                                                ---------         ----------           ---------
                                                                                $  6,683          $   6,945            $  6,793
                                                                                =========         ==========           =========

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)                                                          302                   (23)           279
   Cash dividends                                                                          (57)                                 (57)
   Issued common stock under
     stock incentive plans                                                   17                                                  17
   Repurchase of common stock                                 (1)           (17)                                                (18)
                                                          --------      ---------     ---------         -------------        -------
BALANCE AT JUNE 30, 2001                                  $   69        $   388       $  1,824          $        (95)        $2,186
                                                          ========      =========     =========         =============        =======


BALANCE AT OCTOBER 1, 2001                                $   69        $   363       $  1,920          $       (126)        $2,226
   Total comprehensive income (1)                                                           70                    18             88
   Cash dividends                                                                          (57)                                 (57)
   Issued common stock under
     stock incentive plans                                                   16                                                  16
   Repurchase of common stock                                               (11)                                                (11)
                                                          --------      ---------     ---------         -------------        -------
BALANCE AT JUNE 30, 2002                                  $   69        $   368       $  1,933          $       (108)        $2,262
                                                          ========      =========     =========         =============        =======


- ------------------------------------------------------------------------------------------------------------------------------------
  (1)  Reconciliations of net income to total comprehensive income follow.




                                                                          Three months ended              Nine months ended
                                                                                June 30                        June 30
                                                                       ---------------------------    ---------------------------
          (In millions)                                                      2002           2001            2002           2001
          -----------------------------------------------------------------------------------------------------------------------
                                                                                                          
          Net income                                                   $       65      $      197     $       70      $     302
          Unrealized translation adjustments                                   26              (7)            17            (26)
            Related tax benefit (expense)                                      (2)              -              1              3
                                                                       -----------     -----------    -----------     -----------
          Total comprehensive income                                   $       89      $      190     $       88      $     279
                                                                       ===========     ===========    ===========     ===========

         ------------------------------------------------------------------------------------------------------------------------
         At June 30, 2002, the accumulated other comprehensive loss of $108
         million (after tax) was comprised of net unrealized translation losses
         of $65 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

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

                                                                                                              Nine months ended
                                                                                                                    June 30
                                                                                                        ----------------------------
(In millions)                                                                                                2002          2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
CASH FLOWS FROM OPERATIONS
    Income from continuing operations                                                                   $      82       $   281
    Expense (income) not affecting cash
      Depreciation, depletion and amortization                                                                161           178
      Deferred income taxes                                                                                  (102)          106
      Equity income from affiliates                                                                          (141)         (537)
      Distributions from equity affiliates                                                                    121           454
    Change in operating assets and liabilities (1)                                                           (100)          (50)
                                                                                                        -----------     -----------
                                                                                                               21           432

CASH FLOWS FROM FINANCING
    Proceeds from issuance of long-term debt                                                                    -            52
    Proceeds from issuance of common stock                                                                     11            11
    Repayment of long-term debt                                                                               (58)          (90)
    Repurchase of common stock                                                                                (11)          (18)
    Increase (decrease) in short-term debt                                                                     85          (190)
    Dividends paid                                                                                            (57)          (57)
                                                                                                         -----------    -----------
                                                                                                              (30)         (292)

CASH FLOWS FROM INVESTMENT
    Additions to property, plant and equipment                                                               (138)         (144)
    Purchase of operations - net of cash acquired                                                             (12)          (82)
    Proceeds from sale of operations                                                                            -             9
    Other - net                                                                                                 2            (6)
                                                                                                         -----------    -----------
                                                                                                             (148)         (223)
                                                                                                         -----------    -----------
CASH USED BY CONTINUING OPERATIONS                                                                           (157)          (83)
    Cash provided by discontinued operations - Note C                                                          22            86
                                                                                                         -----------    -----------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                             (135)            3

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

CASH AND CASH EQUIVALENTS - END OF PERIOD                                                                $    101       $    70
                                                                                                         ===========    ===========

- ------------------------------------------------------------------------------------------------------------------------------------
(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 accounting  principles  generally accepted
in the United States 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 periods  ended June 30, 2002,  are not  necessarily
indicative  of results to be  expected  for the year ending  September  30,
2002.



INVENTORIES

- --------------------------------------------------------------------------------------------------------------------
                                                                  June 30         September 30             June 30
(In millions)                                                        2002                 2001                2001
- --------------------------------------------------------------------------------------------------------------------
                                                                                                   
 Chemicals and plastics                                             $ 361               $  374              $  369
 Construction materials                                                82                   74                  81
 Petroleum products                                                    55                   54                  60
 Other products                                                        53                   57                  64
 Supplies                                                               6                    6                   6
 Excess of replacement costs over LIFO carrying values                (64)                 (70)                (73)
                                                                    ------              -------              ------
                                                                    $ 493               $  495               $ 507
                                                                    ======              =======              ======


EARNINGS PER SHARE

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


- ---------------------------------------------------------------------------------------------------------------------
                                                               Three months ended              Nine months ended
                                                                    June 30                         June 30
                                                              -----------------------       -------------------------
(In millions except per share data)                               2002         2001              2002          2001
- ---------------------------------------------------------------------------------------------------------------------
                                                                                              
 NUMERATOR
 Numerator for basic and diluted EPS - Income
   from continuing operations                                 $     65     $    197         $      82     $     281
                                                              ==========   ==========       ===========   ===========

 DENOMINATOR
 Denominator for basic EPS - Weighted average
  common shares outstanding                                         69           70                69            70
 Common shares issuable upon exercise of stock options               1            1                 1             -
                                                              ----------   ----------       -----------   -----------
 Denominator for diluted EPS - Adjusted weighted
   average shares and assumed conversions                           70           71                70            70
                                                              ==========   ==========       ===========   ===========


 BASIC EPS FROM CONTINUING OPERATIONS                         $    .94     $   2.82         $    1.18     $    4.04
 DILUTED EPS FROM CONTINUING OPERATIONS                       $    .93     $   2.79         $    1.16     $    3.99




                                     6




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

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

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

NOTE A - SIGNIFICANT ACCOUNTING POLICIES (continued)

ACCOUNTING CHANGE - FAS 133

In June 1998, the Financial Accounting Standards Board issued Statement No.
133  (FAS  133),   "Accounting  for  Derivative   Instruments  and  Hedging
Activities."  FAS 133 was amended by two other  statements and was 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. The adoption of FAS 133 by Marathon  Ashland  Petroleum
LLC (MAP) on January 1, 2001,  resulted in a $20  million  pretax loss from
the cumulative  effect of this  accounting  change.  Ashland's share of the
pretax loss amounted to $7 million which,  net of income tax benefits of $3
million,  resulted in a loss of $4 million  from the  cumulative  effect of
this accounting change.

ACCOUNTING CHANGE - FAS 142

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.

All of Ashland's  recorded  intangible  assets are subject to amortization.
These recorded  intangible assets (included in other noncurrent assets) and
the related amortization expense are not material to Ashland's consolidated
financial position or results of operations, respectively.

Under FAS 142, a company is required to perform an initial  impairment test
of goodwill as of the date it adopts the Statement.  The first step of that
test compares the fair value of a reporting  unit with its carrying  amount
to identify potential impairment. If the carrying value of a reporting unit
exceeds its fair value,  the second step of the test is then  performed  to
measure the amount of any  impairment.  In the March 2002 quarter,  Ashland
completed the first step of its initial  impairment  test of goodwill as of
October 1, 2001. As a result of that process, no potential impairments were
identified,  except with respect to goodwill of $14 million  recognized  by
Ashland  Distribution.  The second step of the test related to the goodwill
of Ashland  Distribution  was completed in the June 2002 quarter.  The test
indicated that the goodwill of Ashland  Distribution was fully impaired and
an  impairment  loss of $14 million ($12  million net of income  taxes) was
recorded as a cumulative effect of accounting change as of the beginning of
fiscal 2002.

Following is a progression of goodwill by segment for the nine months ended
June 30, 2002.




- --------------------------------------------------------------------------------------------------------------------
                                                                             Ashland
                                                               Ashland       Specialty
(In millions)                                   APAC       Distribution      Chemical       Valvoline      Total
- --------------------------------------------------------------------------------------------------------------------
                                                                                            
  Balance at October 1, 2001                   $ 419      $         14       $     92       $       3      $   528
  Goodwill acquired                                -                 -              1               2            3
  Impairment losses                                -               (14)             -               -          (14)
  Currency translation adjustments                 -                 -              1               -            1
                                              ---------  ---------------    ------------   ------------   ----------
  Balance at June 30, 2002                     $ 419      $          -       $     94       $       5      $   518
                                              =========  ===============    ============   ============   ==========



                                     7



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

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

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

NOTE A - SIGNIFICANT ACCOUNTING POLICIES (continued)

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              Nine months ended
                                                                      June 30                        June 30
                                                             --------------------------     ---------------------------
(In millions except per share data)                             2002           2001            2002            2001
- -----------------------------------------------------------------------------------------------------------------------
                                                                                               
Reported income before cumulative effect
 of accounting changes                                      $     65       $    197        $     82        $    306
Add back:  Goodwill amortization                                   -              9               -              26
                                                            -----------    -----------     ------------    ------------
Adjusted income before cumulative effect
 of accounting changes                                      $     65       $    206        $     82        $    332
                                                            ===========    ===========     ============    ============

Basic EPS before cumulative effect
 of accounting changes - as reported                        $    .94       $   2.82        $   1.18        $   4.39
Add back:  Goodwill amortization                                   -            .13               -             .38
                                                            -----------    -----------     ------------    ------------
Basic EPS before cumulative effect
 of accounting changes - adjusted                           $    .94       $   2.95        $   1.18        $   4.77
                                                            ===========    ===========     ============    ============

Diluted EPS before cumulative effect
 of accounting changes - as reported                        $    .93       $   2.79        $   1.16        $   4.34
Add back:  Goodwill amortization                                   -            .13               -             .38
                                                            -----------    -----------     ------------    ------------
Diluted EPS before cumulative effect
 of accounting changes - adjusted                           $    .93       $   2.92        $   1.16        $   4.72
                                                            ===========    ===========     ============    ============



NOTE B - 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).  Financial  statements  for MAP for the year
ended  December  31,  2001,  were filed on a Form 10-K/A on March 14, 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,  each parent is responsible  for income
taxes  applicable  to its 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             Nine months ended
                                                                   June 30                       June 30
                                                          ----------------------------   -------------------------
(In millions)                                                 2002          2001             2002           2001
- ------------------------------------------------------------------------------------------------------------------
                                                                                           
Sales and operating revenues                              $  6,775       $ 7,542         $ 17,823      $  21,653
Income from operations                                         217           846              398          1,457
Income before cumulative effect of accounting change           214           843              391          1,456
Net income                                                     214           843              391          1,436
Ashland's equity income                                         78           313              137            533



                                     8





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

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

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

NOTE C - 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.  Results for the
quarter  ended March 31, 2001,  also  included  accruals of $13 million ($8
million  after income  taxes) for  estimated  costs  associated  with other
operations previously discontinued.

NOTE D - LITIGATION, CLAIMS AND CONTINGENCIES

ENVIRONMENTAL PROCEEDINGS

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
June 30,  2002,  such  locations  included  nearly 100 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 $164 million
at June 30,  2002.  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.

ASBESTOS-RELATED LITIGATION

Ashland is subject to liabilities related to a significant number of claims
alleging personal injury resulting from exposure to asbestos,  primarily as
a result of indemnification  obligations relating to the 1990 sale of Riley
Stoker  Corporation,  a  former  subsidiary.  This  former  subsidiary  had
manufactured boilers using components that contained asbestos.



                                     9





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

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

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

NOTE D - LITIGATION, CLAIMS AND CONTINGENCIES (continued)


ASBESTOS-RELATED LITIGATION (continued)

A summary of claims  activity  during the nine months  ended June 30, 2002,
and each of the fiscal years ended September 30, 2001, 2000, and 1999 is as
follows:




                              Nine months
                                 ended               Years ended September 30
                             -------------        ------------------------------------
(In thousands)               June 30,2002           2001          2000         1999
                             -------------       ---------     ---------    ---------

                                                                     
Open claims - beginning
  of period                           167             118           93           78
New claims                             34              52           37           24
Claims settled or dismissed           (47)             (3)         (12)          (9)
                             -------------        --------     ---------    ---------
Open claims - end of period           154             167          118           93
                             =============        ========     =========    =========



Prior to insurance recoveries,  the amounts spent on litigation defense and
claim settlement  totaled $34 million during the nine months ended June 30,
2002, and $15 million, $11 million, and $11 million during the fiscal years
ended September 30, 2001, 2000, and 1999, respectively.  Ashland expects to
be reimbursed by insurance  carriers for most of the litigation defense and
claim  settlement costs that have been or will be incurred for open claims.
During the nine months ended June 30, 2002,  Ashland  recognized expense of
$5 million  related  to  asbestos  claims.  Ashland  has  coverage-in-place
agreements with respect to the asbestos-related claims involving the former
subsidiary with most of the insurance  carriers that Ashland has identified
as  providing  coverage,  and  pursuant  to these  agreements  Ashland  has
received  substantial  payments  to date.  At June 30,  2002,  Ashland  has
reserves of $28 million for asbestos liabilities that it does not expect to
recover from its insurance carriers on open claims.

GENERAL

In addition to the 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,  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.

The  uncertainties  of  asbestos  claim  litigation  make it  difficult  to
accurately  predict  the  results of the  ultimate  resolution  of asbestos
claims.  However,  considering the foregoing and amounts  already  provided
for, and given our historical  litigation  experience on resolved  asbestos
claims,  the  substantial  amount of  insurance  coverage  that Ashland has
available from its insurance carriers and expected contributions from other
responsible parties,  Ashland does not believe that any liability resulting
from environmental remediation, open asbestos-related claims or other legal
proceedings  will  have a  material  adverse  effect  on  its  consolidated
financial position, cash flows or liquidity.



                                    10







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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

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

                                                                        Three months ended                   Nine months ended
                                                                              June 30                             June 30
                                                                    -----------------------------       ----------------------------
(In millions)                                                             2002             2001               2002             2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
REVENUES
   Sales and operating revenues
     APAC                                                           $      756       $      745         $    1,861       $    1,750
     Ashland Distribution                                                  670              737              1,875            2,194
     Ashland Specialty Chemical                                            340              318                952              933
     Valvoline                                                             305              276                833              784
     Intersegment sales
       Ashland Distribution                                                 (6)              (7)               (15)             (21)
       Ashland Specialty Chemical                                          (18)             (16)               (48)             (49)
       Valvoline                                                             -                -                 (1)              (1)
                                                                    ------------     ------------       ------------     -----------
                                                                         2,047            2,053              5,457            5,590
   Equity income
     Ashland Specialty Chemical                                              1                1                  3                3
     Valvoline                                                               1                -                  1                1
     Refining and Marketing                                                 78              313                137              533
                                                                    ------------     ------------       ------------     -----------
                                                                            80              314                141              537
   Other income
     APAC                                                                    2                7                  8               12
     Ashland Distribution                                                    2                1                 14                5
     Ashland Specialty Chemical                                              5                5                 17               20
     Valvoline                                                               2                1                  4                4
     Refining and Marketing                                                  -                5                  2                5
     Corporate                                                               1                1                  5                5
                                                                    ------------     ------------       ------------     -----------
                                                                            12               20                 50               51
                                                                    ------------     ------------       ------------     -----------
                                                                    $    2,139       $    2,387         $    5,648       $    6,178
                                                                    ============     ============       ============     ===========

OPERATING INCOME
   APAC                                                             $       42       $       37         $       64       $       12
   Ashland Distribution                                                      3               13                  8               37
   Ashland Specialty Chemical                                               25               19                 59               55
   Valvoline                                                                25               22                 53               51
   Refining and Marketing (1)                                               66              302                111              506
   Corporate                                                               (24)             (24)               (61)             (61)
                                                                    ------------     ------------       ------------     -----------
                                                                    $      137       $      369         $      234       $      600
                                                                    ============     ============       ============     ===========



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


                                    11







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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

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

                                                                            Three months ended               Nine months ended
                                                                                 June 30                          June 30
                                                                        ----------------------------    ----------------------------
                                                                            2002            2001             2002            2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
OPERATING INFORMATION
   APAC
     Construction backlog at June 30 (millions) (1)                                                     $   1,797        $  1,746
     Hot-mix asphalt production (million tons)                               11.4            11.1            25.3            23.7
     Aggregate production (million tons)                                      8.5             8.1            22.2            19.5
     Ready-mix concrete production (thousand cubic yards)                     565             607           1,537           1,590
   Ashland Distribution (2)
     Sales per shipping day (millions)                                  $    10.5       $    11.0       $    10.0        $   11.4
     Gross profit as a percent of sales                                      15.8%           15.5%           16.0%           15.9%
   Ashland Specialty Chemical (2)
     Sales per shipping day (millions)                                  $     5.3       $     5.1       $     5.1        $    5.0
     Gross profit as a percent of sales                                      37.1%           34.0%           36.0%           34.0%
   Valvoline lubricant sales (million gallons)                               52.5            44.6           142.0           128.8
   Refining and Marketing (3)
     Crude oil refined (thousand barrels per day)                             973             958             930             895
     Refined products sold (thousand barrels per day) (4)                   1,351           1,303           1,299           1,288
     Refining and wholesale marketing margin (per barrel) (5)           $    2.18       $    7.72       $    1.89        $   5.05
     Speedway SuperAmerica (SSA) (6)
       Retail outlets at June 30                                                                            2,081           2,177
       Gasoline and distillate sales (million gallons)                        911             893           2,679           2,671
       Gross margin - gasoline and distillates (per gallon)             $   .1116       $   .1280       $   .1032        $  .1179
       Merchandise sales (millions)                                     $     612       $     574       $   1,736        $  1,580
       Merchandise margin (as a percent of sales)                            25.5%           23.7%           24.5%           23.6%
- ------------------------------------------------------------------------------------------------------------------------------------

(1)      Includes   APAC's   proportionate   share   of  the   backlog   of
         unconsolidated joint ventures.
(2)      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.
(3)      Amounts  represent  100  percent  of  MAP's  operations,  in which
         Ashland owns a 38 percent interest.
(4)      Total average  daily volume of all refined  product sales to MAP's
         wholesale, branded and retail (SSA) customers.
(5)      Sales revenue less cost of refinery inputs, purchased products and
         manufacturing expenses, including depreciation.
(6)      Periods prior to September 1, 2001,  have been restated to exclude
         amounts related to the travel centers  contributed to Pilot Travel
         Centers LLC.

 
                                    12







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

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

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

RESULTS OF OPERATIONS

CURRENT QUARTER - For the quarter ended June 30, 2002, Ashland recorded net
income of $65 million,  compared to $197 million for the quarter ended June
30, 2001. The most significant  factor affecting the comparison was a sharp
decline in operating  income from  refining and  marketing  compared to the
record level of 2001. However, operating income from Ashland's wholly owned
businesses was up slightly  despite  challenging  conditions in many of our
markets.   APAC,  Ashland  Specialty  Chemical  and  Valvoline  all  showed
improvements,  while  Ashland  Distribution  continued  to  grapple  with a
difficult business climate.

YEAR-TO-DATE  - For the nine months ended June 30, 2002,  Ashland  recorded
net income of $70  million,  compared  to $302  million for the nine months
ended  June 30,  2001.  Both  periods  included  the  cumulative  effect of
accounting  changes and the 2001 period included results from  discontinued
operations  as  described  in Notes A and C to the  Condensed  Consolidated
Financial  Statements.  Income from continuing  operations  amounted to $82
million in the 2002  period,  compared to $281  million in the 2001 period.
Operating  income  declined $366 million from the record level  recorded in
the 2001  period,  reflecting  the same  factors  described  in the current
quarter comparison.

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 $32  million  and net income by $26  million  for the nine months
ended June 30, 2001. The reductions in operating income by segment were $19
million  for APAC,  $1 million  for  Ashland  Distribution,  $4 million for
Ashland  Specialty  Chemical,  $1 million for  Valvoline and $7 million for
Refining and Marketing.

APAC

CURRENT QUARTER - APAC's construction  operations reported operating income
of $42 million for the June 2002  quarter,  compared to $37 million for the
June 2001  quarter,  which  included  a charge  of $3  million  to  correct
improper  recognition of construction  contract earnings at APAC's division
in  Manassas,   Virginia.  The  improvement  reflects  higher  earnings  on
construction jobs and increased profitability in APAC's asphalt plants. Net
construction job revenue (total revenue less  subcontract  costs) increased
3% from the prior year period,  while job margins averaged 6.6% in the June
2002  quarter  compared to 5.2% in the 2001 period.  Production  of hot-mix
asphalt  increased  3%, while lower costs for  production  labor,  fuel and
power  more  than  offset  a  slight  increase  in  liquid  asphalt  costs.
Nonamortization  of  goodwill  increased  APAC's  operating  income  by  $6
million,  compared to the June 2001 quarter,  but the benefit was more than
offset  by $7  million  in  expenses  related  to APAC's  business  process
redesign initiative  (Project PASS). APAC's construction  backlog increased
slightly to a June 30 record of $1.8 billion.

YEAR-TO-DATE  - For the nine  months  ended June 30,  2002,  APAC  reported
operating  income of $64  million,  compared  to $12  million  for the same
period of 2001,  which  included  $18 million in charges  for the  Manassas
division  described  above.  The improved  results  reflect more  favorable
weather conditions in the winter and spring periods compared to last year's
extremely cold, wet weather.  Total  profitability in APAC's asphalt plants
and construction jobs increased from last year's levels,  reflecting higher
production volumes and lower costs for liquid asphalt,  fuel and power. Net
construction job revenue increased 4%, hot-mix asphalt production was up 7%
and  aggregate  production  increased  14%.   Nonamortization  of  goodwill
increased  operating  income by $19  million  compared  to the  prior  year
period,  while costs of Project  PASS were $11 million in the current  year
period.

                                    13



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

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

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

ASHLAND DISTRIBUTION

CURRENT  QUARTER - Ashland  Distribution  reported  operating  income of $3
million for the quarter  ended June 30,  2002,  compared to $13 million for
the quarter  ended June 30, 2001.  Sales  revenues  declined 9%  reflecting
continued   economic   weakness   and  issues   related   to  the   ongoing
implementation  of a new enterprise  resource  planning  system.  Of all of
Ashland's  businesses,  Ashland  Distribution  is  the  most  sensitive  to
industrial  output,  which  remains  soft in  comparison  to  prior  years.
However,  on the  positive  side,  monthly  average  sales per shipping day
increased   steadily   during  the  quarter,   reflecting  a  division-wide
profitability enhancement program and vigorous efforts to improve service.

YEAR-TO-DATE   -  For  the  nine  months  ended  June  30,  2002,   Ashland
Distribution  reported  operating  income of $8  million,  compared  to $37
million for the same period of 2001. Sales revenues declined 15% reflecting
the same factors  described  in the current  quarter  comparison.  The 2002
period  results  include  income of $7  million  from the  settlement  of a
sorbate class action antitrust suit.

ASHLAND SPECIALTY CHEMICAL

CURRENT  QUARTER - For the quarter ended June 30, 2002,  Ashland  Specialty
Chemical reported operating income of $25 million,  compared to $19 million
for the June 2001 quarter.  The 32% increase reflects improved results from
six  of  Ashland's  seven  specialty  chemical   businesses.   The  largest
improvement  came in composite  polymers,  which  continues to benefit from
last year's  Neste  acquisition.  Foundry  products,  specialty  polymers &
adhesives,  and electronic chemicals also showed significant  improvements.
Electronic  chemicals  continues to improve as the  semiconductor  industry
recovers  from the  worldwide  downturn  which  began to  adversely  affect
results in last year's June quarter.

YEAR-TO-DATE - For the nine months ended June 30, 2002,  Ashland  Specialty
Chemical reported operating income of $59 million,  compared to $55 million
for the first nine months of 2001.  Again,  six of the seven businesses are
ahead  of  last  year's  results,   with  electronic  chemicals  being  the
exception.  Composite polymers showed the largest improvement,  followed by
petrochemicals, specialty polymers & adhesives, and foundry products.

VALVOLINE

CURRENT QUARTER - For the quarter ended June 30, 2002,  Valvoline  reported
operating income of $25 million,  compared to $22 million for the June 2001
quarter.  The 14%  increase  reflected  healthy  fundamentals  in the  core
lubricants business, where volumes were good and sales of premium products,
including MaxLife,  were robust.  Valvoline Instant Oil Change had a strong
quarter,  and results from international  operations  improved.  R-12 sales
were  minimal  during  the  quarter,  reflecting  reduced  demand  for this
automotive  refrigerant.  Earnings from the sale of antifreeze suffered due
to lower margins.

YEAR-TO-DATE - For the nine months ended June 30, 2002,  Valvoline reported
operating  income of $53  million,  compared  to $51  million  for the same
period  of  2001.  The  same  factors  described  in  the  current  quarter
comparison are responsible for the improvement in the year-to-date results.
Gross  profit from sales of R-12 is down $12 million  from last year.  As a
result,  Valvoline  now expects  R-12 gross profit to be in the range of $1
million  for fiscal  2002,  compared  to roughly $14 million in each of the
last three years.

                                    14




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

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

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

REFINING AND MARKETING

CURRENT  QUARTER - Refining  and  Marketing,  which  consists  primarily of
equity income from  Ashland's 38%  ownership  interest in Marathon  Ashland
Petroleum (MAP),  reported  operating income of $66 million for the quarter
ended June 30, 2002,  compared to $302  million for the June 2001  quarter.
The $236 million decline  reflects reduced refining margins compared to the
exceptionally high level in the June 2001 quarter, which produced Ashland's
best-ever  quarter from  Refining and  Marketing.  In this year's  quarter,
margins were  squeezed by soft  industry  demand,  particularly  for diesel
fuel, and high crude oil prices,  especially for the type of heavier,  sour
crude oils that make up  approximately  60% of MAP's crude oil slate.  As a
result,  MAP's refining and wholesale  marketing margin decreased $5.54 per
barrel,  which  was the  primary  factor  in the $243  million  decline  in
Ashland's  equity  income  from  MAP's  refining  and  wholesale  marketing
operations.

YEAR-TO-DATE  - Operating  income from Refining and  Marketing  amounted to
$111  million  for the nine  months  ended June 30,  2002,  compared to the
record-level  $506  million  for the  nine  months  ended  June  30,  2001.
Ashland's  equity  income  from  MAP's  refining  and  wholesale  marketing
operations  declined $408 million,  reflecting a $3.16 per barrel reduction
in MAP's refining and wholesale  marketing margin.  Ashland's equity income
from MAP's retail operations, including Speedway SuperAmerica and MAP's 50%
interest in the Pilot  Travel  Center joint  venture,  increased $5 million
reflecting increased merchandise volumes and margins.

CORPORATE

Corporate  expenses were essentially  unchanged from last year for both the
quarter and year-to-date periods.

NET INTEREST AND OTHER FINANCIAL COSTS

For the quarter ended June 30, 2002, net interest and other financial costs
totaled $33 million, compared to $42 million for the June 2001 quarter. For
the  year-to-date,  net interest and other financial costs amounted to $103
million in the 2002  period,  compared to $132  million in the 2001 period.
The decline  reflects  lower  average debt levels and, to a lesser  extent,
reduced interest rates on floating rate obligations.

DISCONTINUED OPERATIONS

As described in Note C to the Condensed  Consolidated Financial Statements,
results  for the March  2001  quarter  included  an  after-tax  gain of $33
million on the sale of  Ashland's  remaining  shares in Arch Coal and an $8
million   after-tax  charge  for  estimated  costs  associated  with  other
operations previously discontinued.

CUMULATIVE EFFECT OF ACCOUNTING CHANGES

In the March 2001  quarter,  Ashland  recognized  an  after-tax  loss of $4
million  from MAP's  adoption of FAS 133.  In the  December  2001  quarter,
Ashland  recognized  an after-tax  loss of $12 million from its adoption of
FAS 142. See Note A to the Condensed  Consolidated Financial Statements for
descriptions of these two accounting changes.

                                    15




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

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 has been  used.  Under a shelf  registration,  at June 30,
2002,  Ashland  could also  issue an  additional  $600  million in debt and
equity securities should future  opportunities or needs arise. On August 1,
2002,  Ashland  issued $55  million in  medium-term  notes under this shelf
registration,  thereby  reducing the  remaining  capacity to $545  million.
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 June 30, 2002. Additional  permissible
borrowings are increased  (decreased) by 150% of any increase (decrease) in
Ashland's stockholders' equity.

Cash flows from operations, a major source of Ashland's liquidity, amounted
to $21 million for the nine months  ended June 30,  2002,  compared to $432
million for the nine months ended June 30, 2001.  The decrease  principally
reflects  decreased  cash  distributions  from MAP ($119  million  in 2002,
compared to $451 million in 2001).  In addition,  the 2002 period  included
the  negative  effects of a $100 million  increase in operating  assets and
liabilities  versus a $50 million  increase in the 2001  period.  Ashland's
capital requirements for net property additions and dividends exceeded cash
flows from  operations  by $177  million for the nine months ended June 30,
2002, and were funded with cash equivalents and short-term borrowings.

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 $395 million for the nine months ended June 30, 2002,  compared
to $778 million for the nine months ended June 30, 2001.  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 June 30,  2002,  working  capital  (excluding  debt due within one year)
amounted to $678  million,  compared to $801 million at September 30, 2001,
and $738 million at June 30, 2001. Ashland's working capital is affected by
its use of the LIFO  method of  inventory  valuation.  That  method  valued
inventories  below their replacement costs by $64 million at June 30, 2002,
$70 million at September 30, 2001, and $73 million at June 30, 2001. Liquid
assets (cash, cash equivalents and accounts  receivable) amounted to 76% of
current  liabilities  at June 30, 2002,  compared to 95% at  September  30,
2001, and 87% at June 30, 2001.

CAPITAL RESOURCES

For the nine months ended June 30,  2002,  property  additions  amounted to
$138  million,  compared  to $144  million  for the same  period last year.
Property  additions and cash dividends for the remainder of fiscal 2002 are
estimated  at $97 million and $19 million.  At June 30,  2002,  Ashland had
remaining  authority to purchase 3.6 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 the majority of its remaining 2002
capital requirements for property additions,

                                    16




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

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

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

CAPITAL RESOURCES (continued)

dividends and  scheduled  debt  repayments  of $27 million from  internally
generated funds. However, external financing may be necessary to supplement
these needs or provide funds for acquisitions or purchases of common stock.

At June 30, 2002,  Ashland's debt level amounted to $1.9 billion,  compared
to $1.9  billion at September  30,  2001,  and $2 billion at June 30, 2001.
Debt as a percent of capital  employed  amounted  to 46% at June 30,  2002,
compared to 46% at September  30, 2001,  and 48% at June 30, 2001.  At June
30, 2002,  Ashland's  long-term debt included $141 million of floating-rate
obligations,  and the  interest  rates on an  additional  $153  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 $263  million  of  third-party  debt
underlying  those  transactions.  As  a  result,  Ashland  was  exposed  to
fluctuations  in  short-term   interest  rates  on  $557  million  of  debt
obligations at June 30, 2002.

ENVIRONMENTAL AND ASBESTOS-RELATED 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 D 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.

Ashland is subject to liabilities related to a significant number of claims
alleging personal injury resulting from exposure to asbestos,  primarily as
a result of indemnification  obligations relating to the 1990 sale of Riley
Stoker  Corporation,  a  former  subsidiary.  This  former  subsidiary  had
manufactured  boilers using components that contained asbestos.  See Note D
to the Condensed  Consolidated  Financial  Statements for information about
asbestos  reserves,  the number of claims, and litigation defense and claim
settlement costs.

The  uncertainties  of  asbestos  claim  litigation  make it  difficult  to
accurately  predict  the  results of the  ultimate  resolution  of asbestos
claims.  However,  considering the foregoing and amounts  already  provided
for, and given our historical  litigation  experience on resolved  asbestos
claims,  the  substantial  amount of  insurance  coverage  that Ashland has
available from its insurance carriers and expected contributions from other
responsible parties,  Ashland does not believe that any liability resulting
from environmental

                                    17



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

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

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

ENVIRONMENTAL AND ASBESTOS-RELATED MATTERS (continued)

remediation,  open asbestos-related  claims or other legal proceedings will
have a material adverse effect on its consolidated financial position, cash
flows or liquidity.

OUTLOOK

Looking ahead to the remainder of fiscal 2002, MAP is a solid  performer in
excellent  competitive  position.  Its  results  should  improve  as market
conditions strengthen,  although results for the September 2002 quarter are
expected  to be well  below the  record  level  achieved  in  fiscal  2001.
However,  world crude oil markets remain extremely  volatile,  and refining
margins are subject to significant, unpredictable swings. While most of its
operations are performing well, Valvoline's operating income in fiscal 2002
should be  slightly  less than  2001 due to weak  R-12  refrigerant  sales.
Although  operating  income from APAC will likely be below the $120 million
to $140 million range projected earlier,  results for the year are expected
to  roughly  double  the  severely  depressed  level of 2001,  when  APAC's
operating  income  amounted  to  $55  million.  Improvements  in  Ashland's
chemical businesses, particularly in the distribution business, are tied to
economic  recovery.  Although 2002 earnings from Ashland Specialty Chemical
should be up substantially  compared to last year, the decline in operating
income from Ashland Distribution will likely more than offset this gain.

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  were no longer  acceptable  as legal
tender generally after February 28, 2002. Ashland conducts business in most
of the  participating  countries  and  successfully  converted  to the Euro
without any material effect on its 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,  Capital  Resources and
Outlook  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, as amended for the
fiscal year ended September 30, 2001.  Ashland  undertakes no obligation to
subsequently update or revise these forward-looking statements.


                                    18






                        PART II - OTHER INFORMATION
- --------------------------------------------------------------------------------

     ITEM 1.  LEGAL PROCEEDINGS

     ENVIRONMENTAL  PROCEEDINGS  - As of June 30,  2002,  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 97 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.  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
its  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 D
of Notes to Condensed Consolidated Financial Statements.

     ASBESTOS-RELATED  LITIGATION  -  Ashland  is  subject  to  liabilities
related  to  a  significant  number  of  claims  alleging  personal  injury
resulting   from   exposure  to   asbestos,   primarily   as  a  result  of
indemnification  obligations  relating  to the 1990  sale of  Riley  Stoker
Corporation,  a former subsidiary.  This former subsidiary had manufactured
boilers using components that contained asbestos.

     A summary of claims  activity  during the nine  months  ended June 30,
2002, and each of the fiscal years ended September 30, 2001, 2000, and 1999
is as follows:

                              Nine months
                                 ended           Years ended September 30
                              -------------  --------------------------------
(In thousands)                June 30, 2002    2001        2000        1999
                              -------------  --------    --------    --------
 Open claims -
     beginning of period          167          118          93          78
 New claims                        34           52          37          24
 Claims settled or dismissed      (47)          (3)        (12)         (9)
                              -------------  --------    --------    --------
 Open claims - end of period      154          167         118          93
                              =============  ========    ========    ========

     Prior to insurance recoveries, the amounts spent on litigation defense
and claim settlement  totaled $34 million during the nine months ended June
30, 2002, and $15 million,  $11 million,  and $11 million during the fiscal
years ended  September  30, 2001,  2000,  and 1999,  respectively.  Ashland
expects to be reimbursed by insurance  carriers for most of the  litigation
defense and claim  settlement  costs that have been or will be incurred for
open claims. During the nine months ended June 30, 2002, Ashland recognized
expense  of  $5  million   related  to   asbestos   claims.   Ashland   has
coverage-in-place  agreements with respect to the  asbestos-related  claims
involving the former  subsidiary  with most of the insurance  carriers that
Ashland  has  identified  as  providing  coverage,  and  pursuant  to these
agreements Ashland has received substantial payments to date.

     At June 30,  2002,  Ashland has  reserves of $28 million for  asbestos
liabilities that it does not expect to recover from its insurance  carriers
on open claims.  The  uncertainties  of asbestos claim  litigation  make it
difficult to accurately  predict the results of the ultimate  resolution of
asbestos  claims.   However,   considering  the  foregoing  and  given  our
historical  litigation  experience  on  resolved  asbestos  claims  and the
substantial  amount of insurance  coverage that Ashland has available  from
its  insurance  carriers,

                                       19




Ashland  does not  believe  that its  pending  and  reasonably  anticipated
liabilities  in connection  with open  asbestos-related  claims will have a
material adverse effect on its consolidated financial position,  cash flows
or liquidity.

     OTHER PROCEEDINGS - In addition to the 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,  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.  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 5.  OTHER  INFORMATION

     On August 2, 2002, Ashland announced that Paul W. Chellgren,  Chairman
and Chief Executive  Officer,  has elected to retire effective November 15,
2002. Mr.  Chellgren and Ashland's Board of Directors  mutually agreed that
he would retire because of a violation of a company human resources policy.
The  policy  was  not  related  in  any  way to the  financial  affairs  or
operations  of  Ashland.  The  Board  felt it was in the best  interest  of
Ashland for Mr.  Chellgren  to retire in November to allow for a smooth and
orderly transition.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

         3(i)     Third Restated Articles of Incorporation of Ashland Inc.

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


         99.1     Certificate of Paul W. Chellgren, Chief Executive Officer
                  of Ashland Inc.

         99.2     Certificate of J. Marvin Quin, Chief Financial Officer
                  of Ashland Inc.

(b)      Reports on Form 8-K
         -------------------

        A report on Form 8-K was filed on August 2, 2002 to report that Paul W.
        Chellgren, Chief Executive Officer and Chairman of the Board of Ashland,
        has elected to retire effective November 15, 2002.

                                    20




                                 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:  August 7, 2002                  /s/ J. Marvin Quin
                                                ------------------------------
                                                J. Marvin Quin
                                                Senior Vice President and
                                                Chief Financial Officer
                                               (on behalf of the Registrant and
                                                as principal financial officer)






                               EXHIBIT INDEX



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

   3(i)        Third Restated Articles of Incorporation of Ashland Inc.

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

  99.1         Certificate of Paul W. Chellgren, Chief Executive Officer of
               Ashland Inc.

  99.2         Certificate of J. Marvin Quin, Chief Financial Officer of
               Ashland Inc.