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




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 10-Q



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




                FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 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

     Indicate by check mark whether the Registrant is an accelerated  filer
(as defined in Rule 12b-2 of the Act). Yes [X] No

     At January 31,  2003,  there were  68,253,157  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
                       ------------------------------


ITEM 1.  FINANCIAL STATEMENTS

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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
STATEMENTS OF CONSOLIDATED INCOME

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Three months ended
                                                                                                             December 31
                                                                                                       ------------------------
(In millions except per share data)                                                                          2002         2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
REVENUES
      Sales and operating revenues                                                                     $    1,787    $   1,812
      Equity income                                                                                            35           52
      Other income                                                                                             24           19
                                                                                                       -----------   ----------
                                                                                                            1,846        1,883
COSTS AND EXPENSES
      Cost of sales and operating expenses                                                                  1,450        1,464
      Selling, general and administrative expenses                                                            304          268
      Depreciation, depletion and amortization                                                                 55           53
                                                                                                       -----------   ----------
                                                                                                            1,809        1,785
                                                                                                       -----------   ----------
OPERATING INCOME                                                                                               37           98
      Net interest and other financial costs                                                                  (33)         (36)
                                                                                                       -----------   ----------
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                                                           4           62
      Income taxes                                                                                             (1)         (24)
                                                                                                       -----------   ----------
INCOME FROM CONTINUING OPERATIONS                                                                               3           38
      Results from discontinued operations (net of income taxes) - Note B                                     (95)           -
                                                                                                       -----------   ----------
INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE                                                   (92)          38
      Cumulative effect of accounting change (net of income taxes) - Note B                                     -          (11)
                                                                                                       -----------   ----------
NET INCOME (LOSS)                                                                                      $      (92)   $      27
                                                                                                       ===========   ==========

BASIC EARNINGS (LOSS) PER SHARE - Note A
      Income from continuing operations                                                                $      .04    $     .55
      Results from discontinued operations                                                                  (1.39)           -
      Cumulative effect of accounting change                                                                    -         (.17)
                                                                                                       -----------   ----------
      Net income (loss)                                                                                $    (1.35)   $     .38
                                                                                                       ===========   ==========

DILUTED EARNINGS (LOSS) PER SHARE - Note A
      Income from continuing operations                                                                $      .04    $     .54
      Results from discontinued operations                                                                  (1.39)           -
      Cumulative effect of accounting change                                                                    -         (.16)
                                                                                                       -----------   ----------
      Net income (loss)                                                                                $    (1.35)   $     .38
                                                                                                       ===========   ==========

DIVIDENDS PAID PER COMMON SHARE                                                                        $     .275    $    .275



SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                     2





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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                      December 31      September 30   December 31
(In millions)                                                                                2002              2002          2001
- ------------------------------------------------------------------------------------------------------------------------------------

                                       ASSETS
                                       ------
                                                                                                            
CURRENT ASSETS
      Cash and cash equivalents                                                       $       119      $         90   $       264
      Accounts receivable                                                                   1,003             1,124         1,060
      Allowance for doubtful accounts                                                         (37)              (35)          (33)
      Inventories - Note A                                                                    500               485           495
      Deferred income taxes                                                                    87               122           122
      Other current assets                                                                     89               139            85
                                                                                      ------------     -------------  -------------
                                                                                            1,761             1,925         1,993
INVESTMENTS AND OTHER ASSETS
      Investment in Marathon Ashland Petroleum LLC (MAP)                                    2,300             2,350         2,319
      Goodwill                                                                                522               521           515
      Asbestos insurance receivable (noncurrent portion)                                      402               171           166
      Other noncurrent assets                                                                 340               341           378
                                                                                      ------------     -------------  -------------
                                                                                            3,564             3,383         3,378
PROPERTY, PLANT AND EQUIPMENT
      Cost                                                                                  3,116             3,118         3,046
      Accumulated depreciation, depletion and amortization                                 (1,728)           (1,701)       (1,616)
                                                                                      ------------     -------------  -------------
                                                                                            1,388             1,417         1,430
                                                                                      ------------     -------------  -------------

                                                                                      $     6,713      $      6,725   $     6,801
                                                                                      ============     =============  =============


                        LIABILITIES AND STOCKHOLDERS' EQUITY
                        ------------------------------------

CURRENT LIABILITIES
      Debt due within one year                                                        $       228      $        201   $       105
      Trade and other payables                                                              1,046             1,285         1,105
      Income taxes                                                                             22                25           249
                                                                                      ------------     -------------  -------------
                                                                                            1,296             1,511         1,459
NONCURRENT LIABILITIES
      Long-term debt (less current portion)                                                 1,598             1,606         1,740
      Employee benefit obligations                                                            518               509           430
      Deferred income taxes                                                                   161               256           210
      Reserves of captive insurance companies                                                 174               166           176
      Asbestos litigation reserve (noncurrent portion)                                        525               152           162
      Other long-term liabilities and deferred credits                                        366               352           385
      Commitments and contingencis - Notes D and E
                                                                                      ------------     -------------  -------------
                                                                                            3,342             3,041         3,103

COMMON STOCKHOLDERS' EQUITY                                                                 2,075             2,173         2,239
                                                                                      ------------     -------------  -------------

                                                                                      $     6,713      $      6,725   $     6,801
                                                                                      ============     =============  =============




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, 2001                    $      69         $     363       $     1,920             $      (126)      $   2,226
      Total comprehensive income (1)                                                     27                      (2)             25
      Cash dividends                                                                    (19)                                    (19)
      Issued common stock under
        stock incentive plans                                           7                                                         7
                                              ----------        ----------      ------------            ------------      ----------
BALANCE AT DECEMBER 31, 2001                  $      69         $     370       $     1,928             $      (128)      $   2,239
                                              ==========        ==========      ============            ============      ==========


BALANCE AT OCTOBER 1, 2002                    $      68         $     338       $     1,961             $      (194)      $   2,173
      Total comprehensive loss (1)                                                      (92)                      8             (84)
      Cash dividends                                                                    (19)                                    (19)
      Issued common stock under
        stock incentive plans                                           5                                                         5
                                              ----------        ----------      ------------            ------------     -----------
BALANCE AT DECEMBER 31, 2002                  $      68         $     343       $     1,850             $      (186)     $    2,075
                                              ==========        ==========      ============            ============     ===========

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




                                                                                                             Three months ended
                                                                                                                December 31
                                                                                                        ----------------------------
      (In millions)                                                                                         2002               2001
      ------------------------------------------------------------------------------------------------------------------------------
                                                                                                               
      Net income (loss)                                                                                 $    (92)     $          27
      Unrealized translation adjustments                                                                       7                 (4)
          Related tax benefits                                                                                 1                  2
                                                                                                        ---------     --------------
      Total comprehensive income (loss)                                                                 $    (84)     $          25
                                                                                                        =========     ==============


- ------------------------------------------------------------------------------------------------------------------------------------
At December 31, 2002, the accumulated other  comprehensive  loss of $186 million
(after tax) was comprised of net  unrealized  translation  losses of $55 million
and a minimum pension liability of $131 million.



SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                     4





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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
STATEMENTS OF CONSOLIDATED CASH FLOWS

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                               Three months ended
                                                                                                                   December 31
                                                                                                             -----------------------
(In millions)                                                                                                    2002         2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
CASH FLOWS FROM OPERATIONS
      Income from continuing operations                                                                      $      3    $      38
      Expense (income) not affecting cash
          Depreciation, depletion and amortization                                                                 55           53
          Deferred income taxes                                                                                    15          (36)
          Equity income from affiliates                                                                           (35)         (52)
          Distributions from equity affiliates                                                                     82          119
          Other items                                                                                              (1)           -
      Change in operating assets and liabilities (1)                                                              (54)         (32)
                                                                                                             ---------   ----------
                                                                                                                   65           90
CASH FLOWS FROM FINANCING
      Proceeds from issuance of common stock                                                                        1            4
      Repayment of long-term debt                                                                                 (45)         (25)
      Increase in short-term debt                                                                                  64            -
      Dividends paid                                                                                              (19)         (19)
                                                                                                             ---------   ----------
                                                                                                                    1          (40)
CASH FLOWS FROM INVESTMENT
      Additions to property, plant and equipment                                                                  (24)         (44)
      Purchase of operations - net of cash acquired                                                                (5)          (5)
      Proceeds from sale of operations                                                                              5            -
      Other - net                                                                                                   -            5
                                                                                                             ---------   ----------
                                                                                                                  (24)         (44)
                                                                                                             ---------   ----------
CASH PROVIDED BY CONTINUING OPERATIONS                                                                             42            6
      Cash provided (used) by discontinued operations                                                             (13)          22
                                                                                                             ---------   ----------
INCREASE IN CASH AND CASH EQUIVALENTS                                                                              29           28

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                                                    90          236
                                                                                                             ---------   ----------

CASH AND CASH EQUIVALENTS - END OF PERIOD                                                                    $    119    $     264
                                                                                                             =========   ==========

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



SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                     5






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

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

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

NOTE A - SIGNIFICANT ACCOUNTING POLICIES

INTERIM FINANCIAL REPORTING

The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally accepted  accounting  principles
for interim  financial  reporting and  Securities  and Exchange  Commission
regulations.  Although such  statements  are subject to any year-end  audit
adjustments  which may be  necessary,  in the  opinion of  management,  all
adjustments  (consisting of normal recurring accruals) considered necessary
for a fair  presentation  have been included.  These  financial  statements
should be read in conjunction with Ashland's Annual Report on Form 10-K for
the fiscal year ended  September 30, 2002.  Results of  operations  for the
period ended December 31, 2002, are not  necessarily  indicative of results
to be expected for the year ending September 30, 2003.

INVENTORIES


- ----------------------------------------------------------------------------------------------------------------
                                                                  December 31      September 30     December 31
(In millions)                                                            2002              2002            2001
- ----------------------------------------------------------------------------------------------------------------
                                                                                          
Chemicals and plastics                                            $       380     $         367     $       368
Construction materials                                                     70                68              70
Petroleum products                                                         63                58              59
Other products                                                             48                51              59
Supplies                                                                    6                 6               6
Excess of replacement costs over LIFO carrying values                     (67)              (65)            (67)
                                                                  ------------    --------------    ------------
                                                                  $       500     $         485     $       495
                                                                  ============    ==============    ============


EARNINGS PER SHARE

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


- ----------------------------------------------------------------------------------------------------------------
                                                                                             Three months ended
                                                                                                 December 31
                                                                                             -------------------
(In millions except per share data)                                                           2002         2001
- ----------------------------------------------------------------------------------------------------------------
                                                                                                  
NUMERATOR
Numerator for basic and diluted EPS - Income
   from continuing operations                                                                $   3       $   38
                                                                                             ======      =======
DENOMINATOR
Denominator for basic EPS - Weighted average
      common shares outstanding                                                                 68           69
Common shares issuable upon exercise of stock options                                            -            1
                                                                                             ------      -------
Denominator for diluted EPS - Adjusted weighted
      average shares and assumed conversions                                                    68           70
                                                                                             ======      =======

BASIC EPS                                                                                    $ .04       $  .55
DILUTED EPS                                                                                  $ .04       $  .54



PRODUCT WARRANTIES

Ashland's  products are not  generally  sold with any extended  warranties;
therefore,  liabilities for product warranties are insignificant.  Costs of
product warranties are generally recorded as incurred.

                                     6



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

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

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

NOTE A - SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

STOCK INCENTIVE PLANS

As of October 1, 2002,  Ashland began  expensing  employee stock options in
accordance  with  the  fair  value  recognition   provisions  of  Financial
Accounting Standards Board (FASB) Statement No. 123 (FAS 123),  "Accounting
for Stock-Based  Compensation."  Ashland  elected the modified  prospective
method of adoption  allowed under FASB Statement No. 148,  "Accounting  for
Stock-Based  Compensation - Transition and Disclosure."  Under this method,
compensation cost recognized in the quarter ended December 31, 2002, is the
same  as  that  which  would  have  been  recognized  had  the  recognition
provisions  of FAS 123 been  applied  from  its  original  effective  date.
Results for prior periods have not been restated. Prior to October 1, 2002,
Ashland had  accounted  for its stock  options  using the  intrinsic  value
method  prescribed by Accounting  Principles Board Opinion No. 25 (APB 25),
"Accounting  for Stock Issued to Employees,"  and related  Interpretations,
which resulted in no expense  recognition for Ashland. In addition to stock
options,  Ashland  grants  nonvested  stock  awards  to key  employees  and
directors, which are expensed over their vesting period under either APB 25
or FAS 123. The following  table  illustrates  the effect on net income and
earnings  per share if the fair value based  method had been applied to all
outstanding and unvested awards in each period.



- ----------------------------------------------------------------------------------------------------------------------
                                                                                                   Three months ended
                                                                                                      December 31
                                                                                                  --------------------
(In millions except per share data)                                                                  2002        2001
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                        
Net income (loss) as reported                                                                     $   (92)     $   27
Add:  Stock-based employee compensation expense included
   in reported net income, net of related tax effects                                                   1           -
Deduct:  Total stock-based employee compensation expense
   determined under the fair value based method for all awards,
   net of related tax effects                                                                          (1)         (1)
                                                                                                  ----------   -------
Pro forma net income (loss)                                                                       $   (92)     $   26
                                                                                                  ==========   =======

Earnings (loss) per share:
      Basic - as reported                                                                         $ (1.35)     $  .38
      Basic - pro forma                                                                           $ (1.35)     $  .37

      Diluted - as reported                                                                       $ (1.35)     $  .38
      Diluted - pro forma                                                                         $ (1.35)     $  .36


NOTE B - UNUSUAL ITEMS

ACCOUNTING CHANGE - GOODWILL

As of October 1, 2001,  Ashland  adopted FASB  Statement No. 142 (FAS 142),
"Goodwill  and  Other  Intangible  Assets."  Under  FAS 142,  goodwill  and
intangible  assets with  indefinite  lives are no longer  amortized but are
subject to annual impairment tests. As a result of the adoption of FAS 142,
it was determined that the goodwill of Ashland  Distribution  was impaired.
Accordingly,  an impairment  loss of $14 million ($11 million net of income
taxes) was  recorded  as a  cumulative  effect of  accounting  change as of
October 1, 2001.  The December  2001  quarter has been  restated to include
this loss.

                                       7




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

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

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

NOTE B - UNUSUAL ITEMS (CONTINUED)

DISCONTINUED OPERATIONS

Ashland is subject to  liabilities  from claims  alleging  personal  injury
caused by exposure to asbestos. During the quarter ended December 31, 2002,
Ashland  increased its reserve for asbestos claims by $390 million to cover
litigation  defense and claim  settlement  costs expected to be paid during
the next ten years.  Because insurance provides  reimbursements for most of
these  costs and  coverage-in-place  agreements  exist  with the  insurance
companies that provide  substantially  all of the coverage  currently being
accessed,  the majority of the increase in the asbestos reserve is expected
to be offset by probable insurance  recoveries valued at $235 million.  The
resulting $155 million pretax charge to income (net of deferred  income tax
benefits  of  $60  million)  is   reflected  as  an  after-tax   loss  from
discontinued  operations of $95 million in the  Statements of  Consolidated
Income.  See Note E for further  discussion  of Ashland's  asbestos-related
litigation.

MAP INVENTORY VALUATION ADJUSTMENTS

Marathon  Ashland  Petroleum  LLC (MAP)  maintains an  inventory  valuation
reserve to reduce the LIFO cost of its  inventories to their net realizable
values.  Adjustments  in that  reserve are  recognized  quarterly  based on
changes in petroleum  product prices,  creating non-cash charges or credits
to Ashland's earnings.

The  following  tables  show the  effect  of  unusual  items  on  Ashland's
operating income, net income (loss) and diluted earnings (loss) per share.




- ------------------------------------------------------------------------------------------------------------------------
                                                                                                   Three months ended
                                                                                                      December 31
                                                                                                 -----------------------
(In millions except per share data)                                                                   2002         2001
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Operating income before unusual items                                                            $      37    $     127
      MAP inventory valuation adjustments                                                                -          (29)
                                                                                                 ----------   ----------
Operating income as reported                                                                     $      37    $      98
                                                                                                 ==========   ==========

Net income before unusual items                                                                  $       3    $      56
      MAP inventory valuation adjustments                                                                -          (18)
      Results of discontinued operations                                                               (95)           -
      Cumulative effect of accounting change                                                             -          (11)
                                                                                                 ----------   ----------
Net income (loss) as reported                                                                    $     (92)   $      27
                                                                                                 ==========   ==========

Diluted earnings per share before unusual items                                                  $     .04    $     .80
      Impact of unusual items                                                                        (1.39)        (.42)
                                                                                                 ----------   ----------
Diluted earnings (loss) per share as reported                                                    $   (1.35)   $     .38
                                                                                                 ==========   ==========

NOTE C - UNCONSOLIDATED AFFILIATES

Ashland  is  required  by Rule  3-09  of  Regulation  S-X to file  separate
financial statements for its significant unconsolidated affiliate, Marathon
Ashland  Petroleum  LLC (MAP).  Financial  statements  for MAP for the year
ended  December  31,  2001,  were filed on a Form 10-K/A on March 14, 2002.
Financial  statements for MAP for the year ended December 31, 2002, will be
filed by means of a Form  10-K/A on or before  March  31,  2003.  Unaudited
income statement information for MAP is shown below.

                                     8




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

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

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

NOTE C - UNCONSOLIDATED AFFILIATES (CONTINUED)

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



- ------------------------------------------------------------------------------------------------------------------------
                                                                                                   Three months ended
                                                                                                      December 31
                                                                                                 -----------------------
(In millions)                                                                                         2002         2001
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Sales and operating revenues                                                                     $   7,078    $   5,743
Income from operations                                                                                  94          147
Net income
      Including inventory valuation adjustments                                                         92          144
      Excluding inventory valuation adjustments                                                         92          221
Ashland's equity income
      Including inventory valuation adjustments                                                         31           50
      Excluding inventory valuation adjustments                                                         31           79


NOTE D - LEASES AND OTHER COMMITMENTS

LEASES

Under various operating  leases,  Ashland has guaranteed the residual value
of the underlying  leased  property that had an  unamortized  cost totaling
$162 million at December 31, 2002. If Ashland had cancelled those leases at
that date,  its maximum  obligations  under the residual  value  guarantees
would have amounted to $140  million.  Ashland does not expect to incur any
significant charge to earnings under these guarantees, $74 million of which
relates to real estate.  These lease  agreements are with  unrelated  third
party  lessors  and  Ashland  has  no  additional   contractual   or  other
commitments to any party relative to these leases.

FASB  Interpretation  No. 46 (FIN 46),  "Consolidation of Variable Interest
Entities,"  was issued in January 2003.  Under FIN 46 certain of the lessor
entities as currently  structured would require  consolidation in Ashland's
financial statements.  However, it is Ashland's intent to restructure those
leases  before  the  effective  date of the  consolidation  provisions  for
existing entities under FIN 46.

FASB Interpretation No. 45 (FIN 45), "Guarantors  Accounting and Disclosure
Requirements for Guarantees,  Including Indirect Guarantees of Indebtedness
of Others," was issued in November 2002. Upon entering new lease agreements
with residual value  guarantees  after  December 31, 2002,  Ashland will be
required  to  record  the  fair  value  at  inception  of  these  guarantee
obligations in accordance  with FIN 45. Ashland cannot  currently  estimate
the ultimate value of the obligations that will be recorded.  However,  the
liability is generally  expected to be offset with an asset (prepaid rent),
and both the asset and  liability  will be  amortized  over the life of the
lease, with no impact on results of operations.

OTHER COMMITMENTS

Ashland  has  guaranteed  38% of  MAP's  payments  for  certain  crude  oil
purchases,  up to a maximum guarantee of $95 million. At December 31, 2002,
Ashland's  contingent  liability under this guarantee  amounted to the full
$95 million.  Ashland has not made and does not expect to make any payments
under this guarantee.

                                    9




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

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

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

NOTE E- LITIGATION, CLAIMS AND CONTINGENCIES

ASBESTOS-RELATED LITIGATION

Ashland is subject to  liabilities  from claims  alleging  personal  injury
caused by exposure to asbestos.  Virtually all of those liabilities  result
from indemnification  obligations undertaken in 1990 in connection with the
sale of Riley Stoker Corporation  (Riley),  a former  subsidiary.  Although
Riley was neither a producer nor a manufacturer of asbestos, its industrial
boilers  contained some  asbestos-containing  components  provided by other
companies.

A  summary  of  asbestos  claims  activity  follows.   Because  claims  are
frequently  filed and  settled  in large  groups,  the amount and timing of
settlements,   as  well  as  the  number  of  open  claims,  can  fluctuate
significantly from period to period.  Claims filed in Mississippi  amounted
to 65% of the total in the quarter ended December 31, 2002, compared to 35%
during  the  last  three  years.  Ashland  believes  the  increase  in  the
Mississippi  percentage and the higher claim-filing rate resulted from tort
reform legislation in that state that became effective on January 1, 2003.



- -----------------------------------------------------------------------------------------------------------------------
                                                 Three months ended
                                                        December 31                Years ended September 30
                                               --------------------     -----------------------------------------------
(In thousands)                                                 2002             2002              2001             2000
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                        
Open claims - beginning of period                               160              167               118               93
New claims filed                                                 22               45                52               37
Claims settled                                                   (3)             (15)               (2)              (9)
Claims dismissed                                                 (8)             (37)               (1)              (3)
                                               ---------------------    -------------      -------------    -----------
Open claims - end of period                                     171              160               167              118
                                               =====================    =============      =============    ===========


Since  October 1, 1999,  Riley has been  dismissed as a defendant in 63% of
the  resolved  claims.  Amounts  spent  on  litigation  defense  and  claim
settlements  totaled $17 million for the quarter  ended  December 31, 2002,
compared to annual  costs of $38  million in 2002,  $15 million in 2001 and
$11 million in 2000.

During the  December  2002  quarter,  Ashland  increased  its  reserve  for
asbestos  claims by $390 million to cover the litigation  defense and claim
settlement  costs  expected to be paid during the next ten years.  Prior to
December 31, 2002,  the asbestos  reserve was based on the estimated  costs
that would be incurred  to settle  open  claims.  The  estimates  of future
asbestos  claims and related costs were  developed  with the  assistance of
Hamilton,  Rabinovitz  &  Alschuler,  Inc.  (HR&A),  nationally  recognized
experts in that  field.  Reflecting  the  additional  provision,  Ashland's
reserve  for  asbestos  claims on an  undiscounted  basis  amounted to $575
million at December  31,  2002,  compared to $203  million at December  31,
2001.

The  methodology  used by HR&A to project  future  asbestos costs was based
largely  on  Ashland's  recent  experience,   including   claim-filing  and
settlement  rates,  disease mix, open claims,  and  litigation  defense and
claim  settlement  costs.  Ashland's  claim  experience was compared to the
results of previously  conducted  epidemiological  studies  estimating  the
number of people likely to develop asbestos-related diseases. Those studies
were  undertaken in connection  with  national  analyses of the  population
expected to have been exposed to  asbestos.  Using that  information,  HR&A
estimated the number of future  claims that would be filed,  as well as the
related costs that would be incurred in resolving those claims.

                                    10




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

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

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

NOTE E- LITIGATION, CLAIMS AND CONTINGENCIES (CONTINUED)

However,  projecting future asbestos costs is subject to numerous variables
that are  extremely  difficult to predict.  In addition to the  significant
uncertainties  surrounding  the number of claims  that  might be  received,
other  variables  include the type and  severity of the disease  alleged by
each claimant,  the long latency period associated with asbestos  exposure,
dismissal rates, costs of medical treatment,  the impact of bankruptcies of
other companies that are co-defendants in claims, uncertainties surrounding
the litigation  process from  jurisdiction to jurisdiction and from case to
case,  and the impact of  potential  changes  in  legislative  or  judicial
standards. Furthermore, any predictions with respect to these variables are
subject to even greater uncertainty as the projection period lengthens.  In
light of these inherent  uncertainties,  Ashland believes that ten years is
the most reasonable  period for recognizing a reserve for future costs, and
that costs  that might be  incurred  after that  period are not  reasonably
estimable.

Because  insurance  provides  reimbursements  for most of these  costs  and
coverage-in-place  agreements  exist  with  the  insurance  companies  that
provide  substantially  all of the coverage  currently being accessed,  the
majority of the increase in the  asbestos  reserve is expected to be offset
by probable  insurance  recoveries valued at $235 million.  At December 31,
2002,  Ashland's  receivable for recoveries of such costs from its insurers
amounted to $427 million,  of which $35 million relates to costs previously
paid.  Receivables  from  insurance  companies  amounted to $184 million at
December 31, 2001.

Ashland  retained  the  services  of  Tillinghast-Towers  Perrin  to assist
management in the estimation of probable  insurance  recoveries at December
31,  2002.   Such   recoveries  are  based  on  assumptions  and  estimates
surrounding  the  available  insurance  coverage,  including  the continued
viability of all solvent  insurance  carriers.  About 36% of the  estimated
receivables from insurance  companies at December 31, 2002, are expected to
be due from Equitas Limited  (Equitas) and other London  companies.  Of the
remainder, around 93% is expected to come from companies or groups that are
rated A or higher by A. M. Best.

Although  coverage limits are resolved in the  coverage-in-place  agreement
with Equitas and other London companies, there is a disagreement with these
companies   over  the  timing  of   recoveries.   The  resolution  of  this
disagreement  could  have a  material  effect  on the  value  of  insurance
recoveries  from  those  companies.  In  estimating  the  value  of  future
recoveries  at  December  31,  2002,   Ashland  used  the  least  favorable
interpretation of this agreement and will continue to do so until such time
as the disagreement is resolved.

ENVIRONMENTAL REMEDIATION

Ashland is subject to various federal,  state and local  environmental laws
and  regulations  that  require  environmental  assessment  or  remediation
efforts (collectively  environmental remediation) at multiple locations. At
December 31, 2002,  such locations  included 98 waste treatment or disposal
sites where Ashland has been identified as a potentially  responsible party
under Superfund or similar state laws, approximately 140 current and former
operating  facilities  (including certain  facilities  conveyed to MAP) and
about  1,220   service   station   properties.   Ashland's   reserves   for
environmental  remediation  amounted to $175  million at December 31, 2002,
and reflect its  estimates  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.   Engineering  studies,   probability  techniques,   historical
experience and other factors are used to identify and evaluate  remediation
alternatives and their related costs in determining the estimated  reserves
for environmental remediation.

                                    11




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

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

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

NOTE E- LITIGATION, CLAIMS AND CONTINGENCIES (CONTINUED)

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

None of the remediation  locations is  individually  material to Ashland as
its  largest  reserve for any site is less than $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 ongoing  remediation.  Although  environmental  remediation could have a
material   effect  on  results  of   operations  if  a  series  of  adverse
developments  occurs  in a  particular  quarter  or  fiscal  year,  Ashland
believes that the chance of such developments occurring in the same quarter
or fiscal year is remote.

OTHER LEGAL 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.

                                    12





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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 Three months ended
                                                                                                                     December 31
                                                                                                               ---------------------
(In millions)                                                                                                     2002         2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
REVENUES
    Sales and operating revenues
       APAC                                                                                                    $   558     $    681
       Ashland Distribution                                                                                        636          584
       Ashland Specialty Chemical                                                                                  333          312
       Valvoline                                                                                                   281          255
       Intersegment sales
          Ashland Distribution                                                                                      (5)          (5)
          Ashland Specialty Chemical                                                                               (16)         (15)
                                                                                                               --------    ---------
                                                                                                                 1,787        1,812
    Equity income
       APAC                                                                                                          2            -
       Ashland Specialty Chemical                                                                                    2            1
       Valvoline                                                                                                     -            1
       Refining and Marketing                                                                                       31           50
                                                                                                               --------    ---------
                                                                                                                    35           52
    Other income
       APAC                                                                                                          4            1
       Ashland Distribution                                                                                         10            9
       Ashland Specialty Chemical                                                                                    8            5
       Valvoline                                                                                                     1            1
       Refining and Marketing                                                                                        -            2
       Corporate                                                                                                     1            1
                                                                                                               --------    ---------
                                                                                                                    24           19
                                                                                                               --------    ---------
                                                                                                               $ 1,846     $  1,883
                                                                                                               ========    =========
OPERATING INCOME
    APAC                                                                                                       $     -     $     36
    Ashland Distribution                                                                                             9            9
    Ashland Specialty Chemical                                                                                      18           16
    Valvoline                                                                                                       15           11
    Refining and Marketing (1)                                                                                      24           45
    Corporate                                                                                                      (29)         (19)
                                                                                                               --------    ---------
                                                                                                               $    37     $     98
                                                                                                               ========    =========

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

                                    13





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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 Three months ended
                                                                                                                    December 31
                                                                                                               ---------------------
                                                                                                                  2002         2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
OPERATING INFORMATION
APAC
    Construction backlog at December 31 (millions) (1)                                                         $ 1,697     $  1,546
    Hot-mix asphalt production (million tons)                                                                      7.1          9.3
    Aggregate production (million tons)                                                                            7.1          7.9
    Ready-mix concrete production (million cubic yards)                                                             .5           .5
Ashland Distribution (2)
    Sales per shipping day (millions)                                                                          $  10.3     $    9.4
    Gross profit as a percent of sales                                                                            16.0%        16.5%
Ashland Specialty Chemical (2)
    Sales per shipping day (millions)                                                                          $   5.4     $    5.0
    Gross profit as a percent of sales                                                                            34.7%        34.5%
Valvoline lubricant sales (million gallons)                                                                       42.8         41.6
Refining and Marketing (3)
    Crude oil refined (thousand barrels per day)                                                                   831          925
    Refined products sold (thousand barrels per day) (4)                                                         1,306        1,317
    Refining and wholesale marketing margin (per barrel) (5)                                                   $  1.93     $   2.70
    Speedway SuperAmerica (SSA)
       Retail outlets at December 31                                                                             2,006        2,104
       Gasoline and distillate sales (million gallons)                                                             897          916
       Gross margin - gasoline and distillates (per gallon)                                                    $ .1010     $  .1139
       Merchandise sales (millions)                                                                            $   583     $    584
       Merchandise margin (as a percent of sales)                                                                 24.1%        24.0%

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

(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,  and depreciation and amortization relative to
         manufacturing assets.

(3)      Amounts represent 100% of MAP's operations,  in which Ashland owns
         a 38% 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.



                                    14



ITEM 2.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
RESULTS OF OPERATIONS

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

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

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

RESULTS OF OPERATIONS

Ashland  recorded a net loss of $92 million for the quarter ended  December
31,  2002,  compared to net income of $27  million  for the  quarter  ended
December 31, 2001. Both periods included unusual items as described in Note
B to the Condensed  Consolidated  Financial  Statements.  The December 2002
quarter included a $95 million after-tax loss from discontinued  operations
associated  with  estimated  future  asbestos   liabilities  less  probable
insurance  recoveries.  The December  2001 quarter  included an $18 million
after-tax charge for inventory  valuation  adjustments for Marathon Ashland
Petroleum  (MAP) and an $11  million  after-tax  charge for the  cumulative
effect of an accounting change for goodwill. Excluding these unusual items,
net  income  amounted  to $3 million in the 2002  period,  compared  to $56
million  in the 2001  period.  Operating  income  excluding  unusual  items
amounted  to $37  million in the  December  2002  quarter  compared to $127
million  for the  December  2001  quarter.  Higher  crude  oil  prices  and
abnormally high rainfall  negatively  affected operating income for MAP and
APAC,  respectively.  Valvoline  and Ashland  Specialty  Chemical  reported
improved  results,  while Ashland  Distribution was comparable to the prior
year.

APAC

APAC's  construction  operations  reported near break-even  results for the
December 2002 quarter,  compared to operating income of $36 million for the
December  2001 quarter.  The reduced  results  reflected  higher than usual
precipitation  throughout  the  quarter in much of APAC's  operating  area.
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.  Net
construction job revenue (total revenue less  subcontract  costs) decreased
21% from the prior year period, while net job margins declined from 7.6% to
7.1%.  Production of hot-mix asphalt declined 24%, and aggregate production
dropped 10%.

APAC  expects  to report a loss for the  March  2003  quarter  that will be
substantially  larger than the $14 million loss  reported in the March 2002
quarter.  As a result,  fiscal 2003 operating income may not equal the $122
million  reported  in 2002.  However,  APAC's  backlog  of $1.7  billion at
December 31 was 10% higher than a year ago, and Ashland remains  optimistic
that APAC will have a strong  second half of fiscal  2003.  APAC remains on
track  to  earn a 10%  after-tax  return  on  investment  by  fiscal  2004.
Initiatives to transform  APAC's  business  processes and  restructure  its
organization  are on schedule,  and results from those efforts are expected
to be seen in the second half of fiscal 2003.

ASHLAND DISTRIBUTION

Operating income of $9 million from Ashland  Distribution was comparable to
last year's  December  quarter.  Most of the profits for both  quarters ($6
million in 2002 and $7 million  in 2001) 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.   This
initiative is beginning to have an impact. For example, daily sales volumes
were up by 10% compared to the same period last year.

                                    15




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

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

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

ASHLAND SPECIALTY CHEMICAL

Ashland Specialty Chemical reported operating income of $18 million for the
December  2002  quarter,  compared  to $16 million  for the  December  2001
quarter,  reflecting  improved  results  from  four  of the  six  lines  of
business. Electronic chemicals, casting solutions, and specialty polymers &
adhesives all reported  substantially higher results,  reflecting increased
sales  volumes  due to market  improvements.  Composite  Polymers  and Drew
Marine declined as a result of margin compression.

VALVOLINE

For the quarter  ended  December 31,  2002,  Valvoline  reported  operating
income  of $15  million,  up 36%  from  the $11  million  reported  for the
December 2001 quarter.  The outstanding  quarter reflected stronger results
from the "do-it-yourself"  and "do-it-for-me"  segments of the U.S. market,
as well as from  international  operations.  Higher  volumes  from the core
lubricants  business and the success of Valvoline's ongoing premium product
strategy  contributed  to the  improvement.  Valvoline  Instant  Oil Change
reported  record  December  quarter  results.  The  sale of  nearly  all of
Valvoline's   remaining  R-12  refrigerant   inventory  added  modestly  to
operating  profit.  The strategy to emphasize new product  development  and
premium  brands has  resulted in  operating  income  that has  successfully
replaced former contributions from R-12.

REFINING AND MARKETING

Operating income from Refining and Marketing,  which consists  primarily of
equity income from Ashland's 38% ownership interest in MAP, amounted to $24
million  for the quarter  ended  December  31,  2002.  This  reflects a 68%
decline  compared to $74  million  for the  December  2001  quarter,  which
excludes  $29  million  in  unfavorable   inventory  valuation  adjustments
described in Note B to the  Condensed  Consolidated  Financial  Statements.
Equity income from MAP's  refining and wholesale  marketing  operations was
down $46  million,  reflecting  a decline  of 77 cents per  barrel in MAP's
refining and  wholesale  marketing  margin and a 10% reduction in crude oil
throughput.  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  crude  oil  throughput  and
production of refined products.  Equity income from MAP's retail operations
(Speedway SuperAmerica and a 50% interest in the Pilot Travel Centers joint
venture)  declined $3 million,  reflecting  decreased  product  volumes and
margins.  Although MAP had a difficult  December  quarter,  it has been the
industry  leader in profit per  barrel of crude oil  refined,  and  profits
should  improve  as  markets  stabilize.  MAP also  remains  a strong  cash
generator and provided an $82 million cash  distribution  to Ashland during
the quarter.

CORPORATE

Corporate  expenses  amounted to $29 million in the quarter ended  December
31, 2002,  compared to $19 million for the quarter ended December 31, 2001.
The  increase  reflects  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 October 1, 2002.  Savings from the G&A
cost reduction program will be substantially realized by the second half of
fiscal 2003.

NET INTEREST AND OTHER FINANCIAL COSTS

For the quarter ended December 31, 2002,  net interest and other  financial
costs  totaled $33 million,  compared to $36 million for the December  2001
quarter.  The decline  reflects lower interest rates and a reduction in the
average level of debt outstanding.

                                    16




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

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

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

DISCONTINUED OPERATIONS

As  described  in  Notes B and E to the  Condensed  Consolidated  Financial
Statements, the December 2002 quarter included a $95 million after-tax loss
from  discontinued  operations  associated  with estimated  future asbestos
liabilities less probable insurance recoveries.

CUMULATIVE EFFECT OF ACCOUNTING CHANGE

As described in Note B to the Condensed  Consolidated Financial Statements,
as a  result  of the  adoption  of FAS 142 in the  December  2001  quarter,
Ashland  recognized  an  impairment  loss of $11 million after income taxes
related to the goodwill of Ashland Distribution.

FINANCIAL POSITION

LIQUIDITY

Cash flows from operations, a major source of Ashland's liquidity, amounted
to $65 million for the three  months ended  December 31, 2002,  compared to
$90 million for the three months ended  December 31, 2001.  Ashland's  cash
flows from operations  exceeded its capital  requirements  for net property
additions and dividends by $24 million for the three months ended  December
31, 2002.

Ashland's  financial  position  has  enabled it to obtain  capital  for its
financing needs and to maintain investment grade ratings on its senior debt
of Baa2  from  Moody's  and BBB from  Standard  & Poor's.  Ashland  has two
revolving credit agreements providing for up to $425 million in borrowings,
neither of which has been used.  Under a shelf  registration,  Ashland  can
also issue an additional $545 million in debt and equity  securities should
future opportunities or needs arise. Furthermore, Ashland has access to the
commercial paper markets and various uncommitted lines of credit. While the
revolving  credit  agreements  contain a covenant  limiting new  borrowings
based on  Ashland's  stockholders'  equity,  these  agreements  would  have
permitted an  additional  $1.2 billion of  borrowings at December 31, 2002.
Additional  permissible borrowings are increased (decreased) by 150% of any
increase (decrease) in stockholders' equity.

At December 31, 2002,  working capital (excluding debt due within one year)
amounted to $693  million,  compared to $615 million at September 30, 2002,
and $639  million  at  December  31,  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 $67 million at December
31, 2002,  $65 million at September  30, 2002,  and $67 million at December
31, 2001.  Liquid assets (cash,  cash equivalents and accounts  receivable)
amounted to 84% of current  liabilities  at December 31, 2002,  compared to
78% at September 30, 2002, and 88% at December 31, 2001.

CAPITAL RESOURCES

For the three months ended December 31, 2002,  property  additions amounted
to $24  million,  compared  to $44  million  for the same period last year.
Property  additions and cash dividends for the remainder of fiscal 2003 are
estimated  at  $135  million  and  $56   million,   respectively.   Ashland
anticipates  meeting its remaining 2003 capital  requirements  for property
additions,  dividends  and scheduled  debt  repayments of $146 million from
internally generated funds.

                                    17




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

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

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

CAPITAL RESOURCES (CONTINUED)

Ashland's  debt level  amounted  to $1.8  billion  at  December  31,  2002,
September  30, 2002,  and  December 31, 2001.  Debt as a percent of capital
employed  amounted  to 46.8% at  December  31,  2002,  compared to 45.4% at
September  30, 2002,  and 45.2% at December 31, 2001. At December 31, 2002,
Ashland's  debt  included  $215  million  of   floating-rate   obligations,
including  $74 million of short-term  commercial  paper and $141 million of
long-term  debt,  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 $267  million  of  third-party  debt
underlying  those  transactions.  As  a  result,  Ashland  was  exposed  to
fluctuations  in  short-term   interest  rates  on  $635  million  of  debt
obligations at December 31, 2002.

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 $92 million for the quarter ended  December 31, 2002,  compared
to $180 million for the quarter ended December 31, 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.

ASBESTOS-RELATED LITIGATION AND ENVIRONMENTAL REMEDIATION

For a discussion of Ashland's asbestos-related litigation and environmental
remediation  matters,  see Note E to the Condensed  Consolidated  Financial
Statements.

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,
Asbestos-Related  Litigation and Environmental Remediation sections of this
MD&A. Estimates as to operating performance, earnings, and scope and effect
of  asbestos  and  environmental  liabilities  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,
cost of raw materials, and legal proceedings and claims (including asbestos
and environmental matters).  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  2002 Annual Report and in
Ashland's Form 10-K for the fiscal year ended  September 30, 2002.  Ashland
undertakes   no  obligation   to   subsequently   update  or  revise  these
forward-looking statements.

                                    18




ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Ashland's market risk exposure at December 31, 2002 is consistent with, and
not greater than, the types and amounts of market risk exposures  presented
in Ashland's Form 10-K for the fiscal year ended September 30, 2002.

ITEM 4.  CONTROLS AND PROCEDURES

(a)      Ashland's Chief Executive Officer and its Chief Financial Officer,
         after  evaluating  the   effectiveness  of  Ashland's   disclosure
         controls and  procedures as of a date within 90 days of the filing
         date of  this  Form  10-Q,  have  concluded  that  the  disclosure
         controls and  procedures  were  effective to ensure that  material
         information relating to Ashland and its consolidated  subsidiaries
         was made known to them by others within those entities.

(b)      There were no significant  changes in Ashland's  internal controls
         or in other factors that could significantly affect these controls
         or procedures subsequent to the date of Ashland's evaluation,  nor
         were there any significant  deficiencies or material weaknesses in
         Ashland's  internal  controls.  As a result, no corrective actions
         were required or undertaken.


                                    19



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

ITEM 1. LEGAL PROCEEDINGS

     ENVIRONMENTAL  PROCEEDINGS - (1) As of December 31, 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 98 waste  treatment or disposal  sites.  These
sites  are  currently   subject  to  ongoing   investigation  and  remedial
activities,  overseen by the United States Environmental  Protection Agency
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.   For  additional   information   regarding
environmental   matters  and   reserves,   see  Note  E  to  the  Condensed
Consolidated Financial Statements.

     (2) As  previously  reported  in  Ashland's  Form 10-Q for the quarter
ended  March  31,  2002,  on May  13,  2002,  Ashland  entered  into a plea
agreement  with the United  States  Attorney's  Office for the  District of
Minnesota  and  the  Environmental  Crimes  Section  of the  United  States
Department  of Justice  regarding a May 16, 1997 sewer fire at the St. Paul
Park,  Minnesota  refinery now owned by Marathon  Ashland  Petroleum LLC, a
joint venture  company of Marathon Oil Company and Ashland.  As part of the
plea agreement,  Ashland entered guilty pleas to two federal  misdemeanors,
paid a $3.5 million fine related to  violations  of the Clean Air Act, paid
$3.55 million as  restitution  to the employees  injured in the fire,  paid
$200 thousand as restitution to the responding rescue units, and is funding
approximately  $4.0  million in upgrades  to the St.  Paul Park  refinery's
process sewers, junction boxes and drains. In addition, as part of the plea
agreement,  Ashland  entered  into a deferred  prosecution  agreement  with
regard to a separate count  charging it with  violating  Subpart QQQ of the
New  Source  Performance  Standards  of the  Clean  Air Act.  The  deferred
prosecution  agreement provided that so long as Ashland satisfied the terms
and conditions of the plea agreement,  the United States would dismiss with
prejudice  that count.  On December 23, 2002,  the United  States  District
Court for the  District of  Minnesota  imposed all  conditions  of the plea
agreement  except Ashland paid a fine of $5.4 million for violations of the
Clean Air Act instead of the proposed $3.5  million.  The court also placed
Ashland on probation for a period of five years.

     ASBESTOS-RELATED  LITIGATION - Ashland is subject to liabilities  from
claims  alleging  personal  injury  caused by  exposure  to  asbestos.  For
additional  information regarding liabilities arising from asbestos-related
litigation, see Note E to the Condensed Consolidated Financial Statements.

     SHAREHOLDER  DERIVATIVE  LITIGATION  - On  August  16,  2002,  Central
Laborers'   Pension  Fund,   derivatively  as  a  shareholder  of  Ashland,
instituted  an action in the Circuit  Court of  Kentucky  in Kenton  County
against Ashland's then-serving Board of Directors. On motion of Ashland and
the other  defendants,  the case was removed to the United States  District
Court,  Eastern  District of Kentucky,  Covington  Division.  Plaintiff has
moved to remand  the case to the state  court.  The  action is  purportedly
filed on behalf of  Ashland,  and asserts  the  following  causes of action
against the Directors:  breach of fiduciary duty,  abuse of control,  gross
mismanagement,  and waste of corporate assets.  The suit also names Paul W.
Chellgren,  the  then-serving  Chief Executive  Officer and Chairman of the
Board, and James R. Boyd,  former Senior Vice President and Group Operating
Officer, as individual defendants,  and it seeks to recover an unstated sum
from them individually alleging unjust enrichment from various transactions
completed  during their  tenure with  Ashland.  The suit  further  seeks an
unspecified  sum  from  Mr.  Chellgren   individually  based  upon  alleged
usurpation  of corporate  opportunities.  The suit also names Mr. J. Marvin
Quin,  Ashland's Chief Financial Officer, as well as three former employees
of Ashland's  wholly-owned  subsidiary,  APAC, as individual defendants and
alleges  that they  participated  in the  preparation  and  filing of false
financial statements during fiscal years 1999 - 2001. The suit further

                                       20



names Ernst & Young LLP  ("E&Y"),  as a  defendant,  alleging  professional
accounting  malpractice  and  negligence  in the  conduct  of its  audit of
Ashland's  1999 and 2000  financial  statements,  respectively,  as well as
alleging  that E&Y aided and abetted  the  individual  defendants  in their
alleged  breach of duties.  The  complaint  seeks to  recover,  jointly and
severally,  from  defendants an unstated sum of  compensatory  and punitive
damages.  The complaint seeks equitable and/or  injunctive  relief to avoid
continuing harm from alleged ongoing illegal acts, and seeks a disgorgement
of defendants' alleged insider-trading gains, in addition to the reasonable
cost and expenses incurred in bringing the complaint,  including attorneys'
and experts' fees.

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

(a)      Ashland's  Annual Meeting of Shareholders  was held on January 30,
         2003  at  the  Metropolitan  Club,  50 E.  RiverCenter  Boulevard,
         Covington, Kentucky at 10:30 a.m.

(b)      Ashland's  shareholders  at said meeting  elected  four  directors
         (Roger W. Hale, Patrick F. Noonan,  Jane C. Pfeiffer and George A.
         Schaefer, Jr.) to serve a three-year term.


                                                           Votes
                                             Affirmative            Withheld

         Roger W. Hale                       55,794,640             7,113,669
         Patrick F. Noonan                   55,804,765             7,103,544
         Jane C. Pfeiffer                    61,156,360             1,751,949
         George A. Schaefer, Jr.             61,259,349             1,648,960


Directors  who  continued  in office:  Ernest H. Drew,  Bernadine P. Healy,
M.D., Mannie L. Jackson,  James J. O'Brien, W. L. Rouse,  Theodore M. Solso
and Michael J. Ward.

(c)      Ashland's shareholders at said meeting ratified the appointment of
         Ernst & Young LLP as independent  auditors for fiscal year 2003 by
         a vote  of  55,143,390  affirmative,  to  7,208,100  negative  and
         556,819 abstention votes.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)      EXHIBITS

12       Computation of Ratio of Earnings to Fixed Charges.

99.1     Certificate  of James  J.  O'Brien,  Chief  Executive  Officer  of
         Ashland,  pursuant  to Section  906 of the  Sarbanes-Oxley  Act of
         2002, 18 U.S.C. Section 1350.

99.2     Certificate of J. Marvin Quin, Chief Financial Officer of Ashland,
         pursuant  to Section  906 of the  Sarbanes-Oxley  Act of 2002,  18
         U.S.C. Section 1350.


(b)      REPORTS ON FORM 8-K

     No  reports  on Form 8-K have been  filed  during  the  quarter  ended
December 31, 2002.


                                    21




                                   SIGNATURES

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


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


Date: February 13, 2003             /s/ J. Marvin Quin
                                    -------------------------------
                                    J. Marvin Quin
                                    Senior Vice President and Chief Financial
                                    Officer (on behalf of the Registrant and
                                    as principal financial officer)




                                  CERTIFICATION

Statement  Pursuant  to Section  302 of the  Sarbanes-Oxley  Act of 2002 by
Chief  Executive  Officer  Regarding  Facts and  Circumstances  Relating to
Exchange Act Filings.

I, James J. O'Brien, Chief Executive Officer of Ashland Inc., certify that:

1.       I have  reviewed  this  quarterly  report on Form 10-Q of  Ashland
         Inc.;

2.       Based on my knowledge,  this quarterly report does not contain any
         untrue  statement  of a material  fact or omit to state a material
         fact  necessary  to make  the  statements  made,  in  light of the
         circumstances   under  which  such   statements   were  made,  not
         misleading  with respect to the period  covered by this  quarterly
         report;

3.       Based  on  my  knowledge,  the  financial  statements,  and  other
         financial  information  included in this quarterly report,  fairly
         present in all material respects the financial condition,  results
         of operations and cash flows of the registrant as of, and for, the
         periods presented in this quarterly report;

4.       The registrant's  other certifying  officers and I are responsible
         for   establishing   and  maintaining   disclosure   controls  and
         procedures  (as defined in Exchange  Act Rules  13a-14 and 15d-14)
         for the registrant, and we have:

a)       Designed such  disclosure  controls and  procedures to ensure that
         material  information  relating to the  registrant,  including its
         consolidated  subsidiaries,  is made known to us by others  within
         those  entities,  particularly  during  the  period in which  this
         quarterly report is being prepared;

b)       Evaluated  the   effectiveness  of  the  registrant's   disclosure
         controls and  procedures  as of a date within 90 days prior to the
         filing date of this quarterly report (the "Evaluation Date"); and

c)       Presented  in this  quarterly  report  our  conclusions  about the
         effectiveness  of the disclosure  controls and procedures based on
         our evaluation as of the Evaluation Date;

5.       The registrant's  other certifying  officers and I have disclosed,
         based on our most recent evaluation,  to the registrant's auditors
         and the audit  committee of  registrant's  board of directors  (or
         persons performing the equivalent functions):

                                    22




a)       All  significant  deficiencies  in  the  design  or  operation  of
         internal  controls which could adversely  affect the  registrant's
         ability to record,  process,  summarize and report  financial data
         and have  identified  for the  registrant's  auditors any material
         weaknesses in internal controls; and

b)       Any fraud,  whether or not material,  that involves  management or
         other  employees who have a significant  role in the  registrant's
         internal controls; and

6.       The registrant's other certifying officers and I have indicated in
         this  quarterly  report  whether  or not  there  were  significant
         changes  in  internal  controls  or in other  factors  that  could
         significantly  affect internal controls  subsequent to the date of
         our most recent evaluation,  including any corrective actions with
         regard to significant deficiencies and material weaknesses.

Date: February 13, 2003

                                                  /s/ James J. O'Brien
                                                  -------------------------
                                                  Chief Executive Officer

                                  CERTIFICATION

Statement  Pursuant  to Section  302 of the  Sarbanes-Oxley  Act of 2002 by
Chief  Financial  Officer  Regarding  Facts and  Circumstances  Relating to
Exchange Act Filings.

I, J. Marvin Quin, Chief Financial Officer of Ashland Inc., certify that:

1.       I have  reviewed  this  quarterly  report on Form 10-Q of  Ashland
         Inc.;

2.       Based on my knowledge,  this quarterly report does not contain any
         untrue  statement  of a material  fact or omit to state a material
         fact  necessary  to make  the  statements  made,  in  light of the
         circumstances   under  which  such   statements   were  made,  not
         misleading  with respect to the period  covered by this  quarterly
         report;

3.       Based  on  my  knowledge,  the  financial  statements,  and  other
         financial  information  included in this quarterly report,  fairly
         present in all material respects the financial condition,  results
         of operations and cash flows of the registrant as of, and for, the
         periods presented in this quarterly report;

4.       The registrant's  other certifying  officers and I are responsible
         for   establishing   and  maintaining   disclosure   controls  and
         procedures  (as defined in Exchange  Act Rules  13a-14 and 15d-14)
         for the registrant, and we have:

a)       Designed such  disclosure  controls and  procedures to ensure that
         material  information  relating to the  registrant,  including its
         consolidated  subsidiaries,  is made known to us by others  within
         those  entities,  particularly  during  the  period in which  this
         quarterly report is being prepared;

b)       Evaluated  the   effectiveness  of  the  registrant's   disclosure
         controls and  procedures  as of a date within 90 days prior to the
         filing date of this quarterly report (the "Evaluation Date"); and

c)       Presented  in this  quarterly  report  our  conclusions  about the
         effectiveness  of the disclosure  controls and procedures based on
         our evaluation as of the Evaluation Date;

5.       The registrant's  other certifying  officers and I have disclosed,
         based on our most recent evaluation,  to the registrant's auditors
         and the audit  committee of  registrant's  board of directors  (or
         persons performing the equivalent functions):

                                    23




a)       All  significant  deficiencies  in  the  design  or  operation  of
         internal  controls which could adversely  affect the  registrant's
         ability to record,  process,  summarize and report  financial data
         and have  identified  for the  registrant's  auditors any material
         weaknesses in internal controls; and

b)       Any fraud,  whether or not material,  that involves  management or
         other  employees who have a significant  role in the  registrant's
         internal controls; and

6.       The registrant's other certifying officers and I have indicated in
         this  quarterly  report  whether  or not  there  were  significant
         changes  in  internal  controls  or in other  factors  that  could
         significantly  affect internal controls  subsequent to the date of
         our most recent evaluation,  including any corrective actions with
         regard to significant deficiencies and material weaknesses.

Date: February 13, 2003
                                                  /s/ J. Marvin Quin
                                                  -------------------------
                                                  Chief Financial Officer

                                    24




                                  EXHIBIT INDEX



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


12       Computation of Ratio of Earnings to Fixed Charges.

99.1     Certificate  of James  J.  O'Brien,  Chief  Executive  Officer  of
         Ashland,  pursuant  to Section  906 of the  Sarbanes-Oxley  Act of
         2002, 18 U.S.C. Section 1350.

99.2     Certificate of J. Marvin Quin, Chief Financial Officer of Ashland,
         pursuant  to Section  906 of the  Sarbanes-Oxley  Act of 2002,  18
         U.S.C. Section 1350.


                                    25