FOR FURTHER INFORMATION:
                                   Media Relations:      Investor Relations:
                                   Stan Lampe            Bill Henderson
                                  (859) 653-6242        (859) 815-4454
                                   shlampe@ashland.com   wehenderson@ashland.com

                                   FOR IMMEDIATE RELEASE
                                   JANUARY 23, 2003

ASHLAND INC. ANNOUNCES
FIRST-QUARTER RESULTS

Covington, Ky. - The following was issued today by Ashland Inc. (NYSE:ASH):

                       FISCAL 2003: FIRST-QUARTER RESULTS

                                                         Quarter ended Dec. 31
         (In millions except earnings per share)         2002             2001
         ---------------------------------------------------------------------

         Reported results
               Operating income                        $   37           $   98
               Net income (loss)                       $  (92)          $   27
               Earnings (loss) per share               $(1.35)          $  .38

         Excluding unusual items
               Operating income                        $   37           $  127
               Net income                              $    3           $   56
               Earnings per share                      $  .04           $  .80

     Ashland Inc. today reported a net loss of $92 million,  equal to $1.35
a share,  for the quarter  ended Dec.  31, 2002,  the first  quarter of the
company's  2003 fiscal  year.  The loss was due to a $95 million  after-tax
charge,  equal to $1.39 a share,  associated with estimated future asbestos
liabilities less probable insurance  recoveries.  Excluding the charge, net
income totaled $3 million, or four cents a share.

     In the quarter a year ago,  Ashland had net income of $27 million,  or
38 cents a share. Those results included an $18 million after-tax charge to
adjust  the  carrying  value  of  Marathon  Ashland   Petroleum  LLC  (MAP)
inventories  to market  value and an $11 million  after-tax  charge for the
cumulative  effect of an accounting  change for goodwill.  Excluding  these
items, net income for the December 2001 quarter amounted to $56 million, or
80 cents a share.


                                     -more-



     "Results from the December quarter were  disappointing," said James J.
O'Brien,  Ashland Inc. chairman and chief executive officer.  "Higher crude
oil prices and  abnormally  high  rainfall  negatively  affected  operating
income for MAP and APAC, respectively."


     Although MAP and APAC had a difficult  quarter,  our other  businesses
are gaining  momentum.  "Ashland  Distribution  has  increased  daily sales
volumes.  Ashland Specialty  Chemical improved  operating profit in four of
its six lines of business,  with strong  increases from casting  solutions,
specialty  polymers & adhesives and  electronic  chemicals,"  O'Brien said.
"Valvoline achieved an outstanding  quarter,  posting stronger results from
the `do-it-yourself' and `do-it-for-me' segments of the U.S. market as well
as from its international operations."

REVIEW OF OPERATIONS

     Turning to results by line of business, operating income from refining
and marketing was $24 million, a decline of 68 percent compared to the same
quarter  last year.  During the  quarter,  crude oil prices were  extremely
volatile due to the labor strike  affecting oil production in Venezuela and
continuing  uncertainty over Iraq. As a result,  crude oil prices escalated
rapidly in December,  squeezing  product  margins.  MAP also  experienced a
heavy maintenance schedule which reduced production of refined products and
increased  maintenance  costs.  "Although  MAP  had  a  difficult  December
quarter,  the joint  venture  has been the  industry  leader in profit  per
barrel  of crude  oil  refined,  and  profits  should  improve  as  markets
stabilize,"  O'Brien  said.  "MAP also remains a strong cash  generator and
provided an $82 million cash distribution to Ashland during the quarter."

     Reflecting higher than usual  precipitation  throughout the quarter in
much of its operating area, results from APAC's road construction  business
fell to break-even  levels,  compared to a $36 million  profit for the same
period  last  year.  According  to the  National  Oceanic  and  Atmospheric
Administration,  rainfall in October was among the highest levels on record
in nine of the 14 states in which APAC operates. The months of November and
December  also  posted  above-average   precipitation  in  most  of  APAC's
geographic  markets.  Asphalt production was down 24 percent as a result of
weather-related work stoppages.

     "We expect  APAC to report a loss for the March  quarter  that will be
substantially larger than the $14 million loss reported for the same period
last year," said O'Brien. As a result, fiscal 2003 operating income may not
equal the prior year.  However,  APAC's  backlog of $1.7 billion at Dec. 31
was 10 percent higher than a year ago, and we are  optimistic  that we will
have a strong second half of the year."

     APAC  remains  on  track  to earn a 10  percent  after-tax  return  on
investment by fiscal

                                   -more-




2004.  "Our  initiatives to transform  business  processes and  restructure
APAC's organization are on schedule,  and we expect to see results from our
efforts in the second half of 2003," O'Brien added.

     Valvoline reported first quarter earnings of $15 million, a 36 percent
increase  over the same period last year.  Stronger  volumes  from the core
lubricants  business and the success of Valvoline's ongoing premium product
strategy  contributed to strong  December  quarter  results.  Sales of R-12
automotive  refrigerant  added modestly to operating  profit.  "We have now
sold essentially all of our R-12 inventory,"  O'Brien explained.  "However,
our strategy to emphasize new product  development  and premium  brands has
successfully replaced the operating income formerly contributed by R-12."

     Operating income of $9 million from Ashland Distribution was even with
last year.  Most of the  profits  for both  quarters  came from  litigation
settlements and asset sales. "Ashland Distribution continues to be affected
by  the  weak  economy  and  is  still  experiencing   higher  general  and
administrative   expenses   associated  with  the  reorganization  of  this
business," said O'Brien.  "This  initiative is beginning to have an impact.
For example, daily sales volumes were up by 10 percent compared to the same
period last year."

     Profits  from  Ashland  Specialty  Chemical  were up  slightly  to $18
million.  Due to market  improvements,  sales  volumes were up, and several
operating  units saw marked  increases in operating  income.  Earnings from
electronic  chemicals were substantially higher compared to the same period
last year.  The casting  solutions  and  specialty  polymers and  adhesives
businesses also reported significantly improved results.

     Corporate expenses were up $10 million compared to last year due to an
$8 million  charge for  severance  and other  transition  costs  related to
Ashland's program to reduce general and administrative costs by $25 million
per year,  as well as the decision to begin  expensing  stock options as of
Oct.1,  2002. "We expect the G&A cost reduction program to be substantially
implemented by March 31, 2003," O'Brien said.

     "We're improving operational efficiency  companywide,  and we've taken
many of the  necessary  steps to take  advantage  of  opportunities  in the
marketplace," O'Brien continued. "Despite its slow start this year, Ashland
maintains a solid market position.  With a clear vision and specific goals,
we are taking aggressive actions to ensure long-term success.  Ashland is a
market-focused,  process-centered  organization that will continue to offer
innovative solutions to its customers."


                                     -more-




ASBESTOS

     During the quarter,  Ashland established an additional reserve of $390
million to increase its  asbestos  reserves to cover the claims and defense
costs  expected  to be paid  during the next ten years.  Because  insurance
provides  reimbursements  for most of these  costs,  the  majority  of that
amount  should be offset by probable  insurance  recoveries  valued at $235
million.  After providing for income taxes,  the net charge amounted to $95
million.

     "Our estimates of future asbestos  liabilities and probable  insurance
recoveries  were  developed  with the  assistance of nationally  recognized
experts, namely Hamilton,  Rabinovitz, & Alschuler,  Inc. and Tillinghast -
Towers Perrin,"  O'Brien said. "The results of their work give us increased
confidence that this is a manageable issue for Ashland."

     Ashland Inc.  (NYSE:ASH) is a Fortune 500 company providing  products,
services,  and customer  solutions  throughout  the world.  Our  businesses
include  road  construction,   specialty  chemicals,  lubricants,  car-care
products,  chemical and plastics  distribution  and  transportation  fuels.
Through  the  dedication  of our  employees,  we are "The Who In How Things
Work(TM)." Find us at www.ashland.com.

                                   - 0 -

Today at 8:00 a.m. (EDT),  Ashland will provide a live audio webcast of its
first  quarter  earnings  presentation  to the  investment  community.  The
webcast will be accessible  through Ashland's  Investor  Relations website,
www.ashland.com/investors. Following the live event, an archived version of
the webcast will be available  on the Ashland  website  until Feb. 6, 2003.
Minimum  requirements  to listen to the webcast  include  the free  Windows
MediaPlayer software and a 28.8 Kbps connection to the Internet.

This news release 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  Ashland's  operating
performance,  earnings, and scope and effect of asbestos liabilities. These
estimates are based upon a number of assumptions, including those mentioned
within  this news  release.  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,  cost of raw
materials,  and legal proceedings and claims  (including  environmental and
asbestos matters).  Although Ashland believes its expectations are based on
reasonable assumptions,  it cannot assure the expectations reflected herein
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
Ashland's  Form 10-K for the fiscal  year ended  Sept.  30,  2002.  Ashland
undertakes   no   obligation   to   subsequently   update  or  revise   the
forward-looking  statements  made in this news release to reflect events or
circumstances after the date of this release.

(TM)Trademark, Ashland Inc.