Exhibit 99.1



                              FOR FURTHER INFORMATION:

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

                              FOR IMMEDIATE RELEASE
                              April 22, 2003

ASHLAND INC. ANNOUNCES MARCH QUARTER RESULTS

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

                     FISCAL 2003: SECOND QUARTER HIGHLIGHTS

o        Ashland reports net loss due to a sluggish economy and seasonality
         of businesses

o        Road   construction   operations   report  large  operating  loss,
         reflecting  the harsh winter and higher  energy prices

o        Operating  profits from refining and marketing up from  prior-year
         quarter

o        Specialty Chemical down; Distribution results improve

o        Solid performance from Valvoline




                                                Quarter ended March 31                   Six months ended March 31
In millions except earnings per share           2003             2002                        2003             2002
- ------------------------------------------------------------------------------------------------------------------
                                                                                              
Operating income (loss)                     $    (21)         $    (1)                  $      16         $     97
Income (loss) from continuing
      operations                            $    (34)         $   (21)                  $     (32)        $     17
Net income (loss)                           $    (39)         $   (21)                  $    (131)        $      5
Diluted earnings (loss) per share:
      Income (loss) from continuing
         operations                         $   (.50)         $  (.31)                  $    (.46)        $    .24
      Net income (loss)                     $   (.57)         $  (.31)                  $   (1.91)        $    .08



     Ashland Inc. today  reported a net loss of $39 million,  or 57 cents a
share,  for the quarter ended March 31, the second quarter of the company's
2003 fiscal  year.  Ashland had a loss from  continuing  operations  of $34
million,  or 50 cents a share,  for the March 2003  quarter.  These results
compared  to a loss of $21  million,  or 31  cents a  share,  for the  same
quarter last year. Results from continuing operations in the quarter a year
ago included an $18 million  after-tax,  non-cash gain, equal to 25 cents a
share,  to adjust the carrying value of Marathon

                                     -more-


Ashland  Petroleum (MAP)  inventories to the lower of cost or market value.
(Ashland owns 38 percent of MAP, a petroleum  refining and marketing  joint
venture with Marathon Oil  Corporation.) An after-tax charge of $5 million,
equal to 7 cents a share,  is reflected in  discontinued  operations in the
March 2003 quarter for future asbestos  liabilities less probable insurance
recoveries.  Overall  activity  related  to  asbestos  litigation  remained
consistent  with  previously  established  reserves.  Additional  quarterly
charges are being  recognized to maintain  reserves at a level  adequate to
cover future payments over a rolling 10-year period.

     For the six months ended March 31, 2003,  Ashland  reported a net loss
of $131 million, or $1.91 a share, compared to net income of $5 million, or
8 cents a share for the same  period  last  year.  Ashland  had a loss from
continuing  operations  of $32 million,  or 46 cents a share,  for the 2003
period,  compared to income of $17  million,  or 24 cents a share,  for the
2002 period.  An after-tax  charge of $99 million,  equal to $1.45 a share,
associated  with  estimated  future  asbestos   liabilities  less  probable
insurance recoveries,  is reflected in discontinued operations for the 2003
period.

     "Normal  seasonality  makes  the  March  quarter  our  most  difficult
earnings  period," said James J. O'Brien,  Ashland Inc.  chairman and chief
executive  officer.  "This quarter has been even tougher than usual because
of  volatile  crude oil  markets,  a harsh  winter and  continued  economic
weakness."

REVIEW OF OPERATIONS

     Commenting on operations, O'Brien noted that results from refining and
marketing  improved over the quarter last year due to stronger  margins and
wider  differentials  between  sweet  and  sour  crude  oil  prices.  These
improvements  were partially  offset by a 10% drop in refinery  throughputs
due to planned and  unplanned  maintenance  at MAP  refineries,  as well as
higher maintenance and natural gas costs.

     APAC reported an operating  loss of $57 million,  compared with a loss
of $14  million in last  year's  quarter.  APAC  continues  to suffer  from
adverse construction weather and high hydrocarbon costs.  Asphaltic mix and
aggregate production were down 11% and 10%,  respectively,  compared to the
same period last year.  Operating expenses included higher costs for liquid
asphalt  and the fuels used to  operate  plants  and  equipment.  APAC also
continues  to incur  implementation  costs  associated  with  its  business
process re-design initiative, Project PASS.

     "We typically  experience a slowdown in the second  quarter,  but this
year has been markedly  slower,"  O'Brien  explained.  "Heavier than normal
precipitation in the December quarter  continued  through most of the March
period, while temperatures have been colder than usual in about half of our
operating area. These factors  severely  limited paving

                                  -more-




operations  and the sale of  construction  materials."  During the quarter,
APAC won more than 400 job awards of more than $100,000  each,  raising its
backlog to a record $1.8 billion.

     Looking  forward,  APAC's ability to achieve its previously  announced
target of 10% return on investment in fiscal 2004 is subject to a number of
factors,  including:   successfully  achieving  internally  generated  cost
savings - which are on track,  adequate  governmental  funding  of  highway
construction  programs,  normal weather  conditions  and reasonable  energy
costs.

     Results  from  Ashland's  chemical  businesses  were mixed.  Operating
income  from  Ashland  Specialty  Chemical  was $8  million,  down from $18
million  earned during the March  quarter of last year.  Sales per shipping
day increased by 8%, despite weak industrial  output.  However,  rising raw
material  prices were the  primary  factor  contributing  to the decline in
profits. The composite polymers,  maleic anhydride,  and specialty polymers
and   adhesives   businesses   were  hardest  hit  by  the  rising   costs,
necessitating price increases that went into effect April 1, 2003.

     Ashland  Distribution  had  operating  income  of $7  million  in  the
quarter,  compared to a $4 million operating loss a year ago. "Margins have
been under some pressure as a result of  hydrocarbon-driven  cost increases
for chemicals and plastics," O'Brien said. "However, sales per shipping day
increased  by 13%  compared to the same period last year,  which  indicates
that we're doing a better job of  satisfying  our  customers.  While we are
pleased with this progress,  Ashland  Distribution's  sales levels have not
yet returned to their historical peak."

     Valvoline continued to perform well.  Operating income was $18 million
in the March quarter  compared to $17 million in the same period last year.
Overall  sales  revenues  increased  10%  over  last  year's  quarter.  The
improvement  reflects  higher branded  lubricant sales volumes and improved
international sales. Additionally,  an increase in the average ticket price
from Valvoline  Instant Oil Change  contributed to its record March quarter
earnings.  The most  significant  contributor  to  Valvoline's  profits  is
continued  success in the premium products  category.  While our total U.S.
branded lubricant volumes were up 6% this quarter,  premium product volumes
were up 25%.

OUTLOOK

     "In summary,  the March  quarter was  disappointing.  However,  we are
optimistic about the second half of our fiscal year, when we typically earn
most of our income,"  O'Brien said. "We know our work is cut out for us. To
a large extent, our earnings are dependent on three factors: the weather in
APAC's operating area,  refining and marketing  margins,  and the health of
the U.S.  economy.  While we  cannot  predict  the  weather,  we're  seeing
encouraging  signs in refining  and  marketing,  and the  domestic  economy
appears to be recovering.

     "Our goal is to become a top  quartile  performer  within  each of the
industries  in which we  operate,  and we are moving  aggressively  to take
necessary actions to achieve that goal. As

                                  -more-





these  actions are fully  implemented,  we expect them to result in greater
profitability  for the  corporation."  O'Brien  added  that the  company is
making good  progress in the way it goes to market,  serves  customers  and
operates its businesses.

     Today at 11:00 a.m.  (EDT),  Ashland will provide a live audio webcast
of its quarterly conference call with securities analysts. The webcast will
be   accessible    through   Ashland's    Investor    Relations    website,
www.ashland.com/investors. Following the live event, an archived version of
the webcast will be available on the Ashland website.  Minimum requirements
to listen to the webcast include the free Windows MediaPlayer  software and
a 28.8 Kbps connection to the Internet.

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

                                   - 0 -

This news release contains forward-looking  statements,  within the meaning
of  Section  27A of the  Securities  Act of  1933  and  Section  21E of the
Securities  Exchange  Act of 1934,  with  respect  to  Ashland's  operating
performance,  earnings, and scope and effect of asbestos liabilities. These
estimates are based upon a number of assumptions, including those mentioned
within  this news  release.  Such  estimates  are also based upon  internal
forecasts and analyses of current and future market  conditions and trends,
management  plans  and  strategies,  weather,  operating  efficiencies  and
economic  conditions,  such  as  prices,  supply  and  demand,  cost of raw
materials,  and legal proceedings and claims  (including  environmental and
asbestos matters).  Although Ashland believes its expectations are based on
reasonable assumptions,  it cannot assure the expectations reflected herein
will  be  achieved.  This  forward-looking  information  may  prove  to  be
inaccurate  and  actual  results  may  differ   significantly   from  those
anticipated  if one or more of the underlying  assumptions or  expectations
proves to be inaccurate or is unrealized or if other unexpected  conditions
or events occur. Other factors and risks affecting Ashland are contained in
Ashland's  Form 10-K for the fiscal year ended Sept.  30, 2002, as amended.
Ashland  undertakes  no  obligation  to  subsequently  update or revise the
forward-looking  statements  made in this news release to reflect events or
circumstances after the date of this release.

(R)Registered trademark, Ashland Inc.
(TM)Trademark, Ashland Inc.





                                  Page 1


Ashland Inc. and Consolidated Subsidiaries
STATEMENTS OF CONSOLIDATED INCOME
(In millions except per share data - unaudited)
                                                                                  Three months ended          Six months ended
                                                                                       March 31                   March 31
                                                                                -----------------------    ------------------------
                                                                                   2003         2002          2003          2002
                                                                                ----------   ----------    -----------   ----------
                                                                                                             
REVENUES
     Sales and operating revenues                                               $   1,692    $   1,598     $    3,479    $   3,410
     Equity income                                                                     29            9             64           61
     Other income                                                                      15           18             38           37
                                                                                ----------   ----------    -----------   ----------
                                                                                    1,736        1,625          3,581        3,508
COSTS AND EXPENSES
     Cost of sales and operating expenses                                           1,402        1,290          2,852        2,755
     Selling, general and administrative expenses                                     300          282            604          550
     Depreciation, depletion and amortization                                          55           54            109          106
                                                                                ----------   ----------    -----------   ----------
                                                                                    1,757        1,626          3,565        3,411
                                                                                ----------   ----------    -----------   ----------
OPERATING INCOME (LOSS)                                                               (21)          (1)            16           97
     Net interest and other financial costs                                           (32)         (34)           (65)         (70)
                                                                                ----------   ----------    -----------   ----------
INCOME (LOSS) FROM CONTINUING OPERATIONS
     BEFORE INCOME TAXES                                                              (53)         (35)           (49)          27
     Income taxes                                                                      19           14             17          (10)
                                                                                ----------   ----------    -----------   ----------
INCOME (LOSS) FROM CONTINUING OPERATIONS                                              (34)         (21)           (32)          17
     Results from discontinued operations (net of income taxes)                        (5)           -            (99)           -
                                                                                ----------   ----------    -----------   ----------
INCOME (LOSS) BEFORE CUMULATIVE EFFECT
     OF ACCOUNTING CHANGE                                                             (39)         (21)          (131)          17
     Cumulative effect of accounting change (net of income taxes)                       -            -              -          (12)
                                                                                ----------   ----------    -----------   ----------
NET INCOME (LOSS)                                                               $     (39)   $     (21)    $     (131)   $       5
                                                                                ==========   ==========    ===========   ==========

DILUTED EARNINGS (LOSS) PER SHARE
     Income (loss) from continuing operations                                   $    (.50)   $    (.31)    $     (.46)   $     .24
     Results from discontinued operations                                            (.07)           -          (1.45)           -
     Cumulative effect of accounting change                                             -            -              -         (.16)
                                                                                ----------   ----------    -----------   ----------
     Net income (loss)                                                          $    (.57)   $    (.31)    $    (1.91)   $     .08
                                                                                ==========   ==========    ===========   ==========

AVERAGE COMMON SHARES AND ASSUMED CONVERSIONS                                          68           69             68           70

SALES AND OPERATING REVENUES
     APAC                                                                       $     374    $     424     $      932    $   1,105
     Ashland Distribution                                                             712          621          1,348        1,205
     Ashland Specialty Chemical                                                       326          300            659          612
     Valvoline                                                                        301          273            582          528
     Intersegment sales                                                               (21)         (20)           (42)         (40)
                                                                                ----------   ----------    -----------   ----------
                                                                                $   1,692    $   1,598     $    3,479    $   3,410
                                                                                ==========   ==========    ===========   ==========
OPERATING INCOME (LOSS)
     APAC                                                                       $     (57)   $     (14)    $      (56)   $      22
     Ashland Distribution                                                               7           (4)            15            5
     Ashland Specialty Chemical                                                         8           18             26           34
     Valvoline                                                                         18           17             32           28
     Refining and Marketing (a)                                                        21            -  (b)        45           45
     Corporate                                                                        (18)         (18)           (46)         (37)
                                                                                ----------   ----------    -----------   ----------
                                                                                $     (21)   $      (1)    $       16    $      97
                                                                                ==========   ==========    ===========   ==========

- ----------

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

(b)      Includes  Ashland's  share of  income  ($29  million  pretax,  $18
         million  after tax,  $.25 per  share)  from  adjustments  to MAP's
         inventory market valuation (IMV) reserve. The reserve reflects the
         excess of the LIFO cost of MAP's  crude  oil and  refined  product
         inventories over their net realizable values.





                                  Page 2


Ashland Inc. and Consolidated Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions - unaudited)

                                                                                                                  March 31
                                                                                                         ---------------------------
                                                                                                             2003           2002
                                                                                                         -----------    ------------
                                                                                                                  
ASSETS
     Current assets
         Cash and cash equivalents                                                                       $      106     $       156
         Accounts receivable                                                                                  1,061             992
         Inventories                                                                                            509             475
         Deferred income taxes                                                                                   89             121
         Other current assets                                                                                   146              91
                                                                                                         -----------    ------------
                                                                                                              1,911           1,835

     Investments and other assets
         Investment in Marathon Ashland Petroleum LLC (MAP)                                                   2,315           2,328
         Goodwill                                                                                               525             515
         Asbestos insurance receivable (noncurrent portion)                                                     394             170
         Other noncurrent assets                                                                                358             388
                                                                                                         -----------    ------------
                                                                                                              3,592           3,401

     Property, plant and equipment
         Cost                                                                                                 3,128           3,063
         Accumulated depreciation, depletion and amortization                                                (1,758)         (1,639)
                                                                                                         -----------    ------------
                                                                                                              1,370           1,424
                                                                                                         -----------    ------------

                                                                                                         $    6,873     $     6,660
                                                                                                         ===========    ============

LIABILITIES AND STOCKHOLDERS' EQUITY
     Current liabilities
         Debt due within one year                                                                        $      243     $       241
         Trade and other payables                                                                             1,260           1,104
         Income taxes                                                                                            16              96
                                                                                                         -----------    ------------
                                                                                                              1,519           1,441

     Noncurrent liabilities
         Long-term debt (less current portion)                                                                1,568           1,625
         Employee benefit obligations                                                                           480             448
         Deferred income taxes                                                                                  181             226
         Reserves of captive insurance companies                                                                186             183
         Asbestos litigation reserve (noncurrent portion)                                                       530             157
         Other long-term liabilities and deferred credits                                                       353             377
                                                                                                         -----------    ------------
                                                                                                              3,298           3,016

     Common stockholders' equity                                                                              2,056           2,203
                                                                                                         -----------    ------------

                                                                                                         $    6,873     $     6,660
                                                                                                         ===========    ============





                                     Page 3


Ashland Inc. and Consolidated Subsidiaries
STATEMENTS OF CONSOLIDATED CASH FLOWS
(In millions - unaudited)
                                                                                                              Six months ended
                                                                                                                  March 31
                                                                                                          --------------------------
                                                                                                              2003           2002
                                                                                                          -----------    -----------
                                                                                                                   
CASH FLOWS FROM OPERATIONS
     Income (loss) from continuing operations                                                             $      (32)    $       17
     Expense (income) not affecting cash
         Depreciation, depletion and amortization (a)                                                            109            106
         Deferred income taxes                                                                                    22            (79)
         Equity income from affiliates                                                                           (64)           (61)
         Distributions from equity affiliates                                                                     98            119
     Change in operating assets and liabilities (b)                                                              (21)           (92)
                                                                                                          -----------    -----------
                                                                                                                 112             10
CASH FLOWS FROM FINANCING
     Proceeds from issuance of common stock                                                                        1             11
     Repayment of long-term debt                                                                                (161)           (55)
     Increase in short-term debt                                                                                 165             50
     Dividends paid                                                                                              (37)           (38)
                                                                                                          -----------    -----------
                                                                                                                 (32)           (32)
CASH FLOWS FROM INVESTMENT
     Additions to property, plant and equipment (a)                                                              (55)           (92)
     Purchase of operations - net of cash acquired                                                                (5)            (8)
     Proceeds from sale of operations                                                                              6              -
     Other - net                                                                                                  (6)            20
                                                                                                          -----------    -----------
                                                                                                                 (60)           (80)
                                                                                                          -----------    -----------
CASH PROVIDED (USED) BY CONTINUING OPERATIONS                                                                     20           (102)
     Cash provided (used) by discontinued operations                                                              (4)            22
                                                                                                          -----------    -----------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                          $       16     $      (80)
                                                                                                          ===========    ===========

DEPRECIATION, DEPLETION AND AMORTIZATION
     APAC                                                                                                 $       55     $       56
     Ashland Distribution                                                                                         10             10
     Ashland Specialty Chemical                                                                                   26             24
     Valvoline                                                                                                    13             11
     Corporate                                                                                                     5              5
                                                                                                          -----------    -----------
                                                                                                          $      109     $      106
                                                                                                          ===========    ===========
ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT
     APAC                                                                                                 $       22     $       57
     Ashland Distribution                                                                                          3              7
     Ashland Specialty Chemical                                                                                   17             14
     Valvoline                                                                                                     7             11
     Corporate                                                                                                     6              3
                                                                                                          -----------    -----------
                                                                                                          $       55     $       92
                                                                                                          ===========    ===========

- ----------

(a)      Excludes  amounts  related  to  equity  affiliates.  Ashland's  38
         percent  share  of  MAP's  DD&A  was $69  million  in 2003 and $68
         million in 2002, and its share of MAP's capital  expenditures  was
         $166 million in 2003 and $111 million in 2002.

(b)      Excludes changes resulting from operations acquired or sold.




                                  Page 4



Ashland Inc. and Consolidated Subsidiaries
OPERATING INFORMATION BY INDUSTRY SEGMENT
(Unaudited)
                                                                               Three months ended             Six months ended
                                                                                    March 31                      March 31
                                                                            --------------------------    --------------------------
                                                                                2003           2002           2003           2002
                                                                            -----------    -----------    -----------    -----------
                                                                                                             
APAC
     Construction backlog at March 31 (millions) (a)                                                      $    1,800     $    1,658
     Hot-mix asphalt production (million tons)                                     4.1            4.6           11.2           13.9
     Aggregate production (million tons)                                           5.3            5.9           12.4           13.8
     Ready-mix concrete production (million cubic yards)                           0.4            0.4            0.9            1.0
ASHLAND DISTRIBUTION (b)
     Sales per shipping day (millions)                                      $     11.3     $     10.0     $     10.8     $      9.7
     Gross profit as a percent of sales                                           15.6%          15.9%          15.8%          16.2%
ASHLAND SPECIALTY CHEMICAL (b)
     Sales per shipping day (millions)                                      $      5.2     $      4.8     $      5.3     $      4.9
     Gross profit as a percent of sales                                           33.3%          36.2%          33.9%          35.3%
VALVOLINE
     Lubricant sales (million gallons)                                            48.6           48.6           92.9           91.8
     Premium lubricants (percent of U.S. branded volumes)                         18.7%          15.6%          17.8%          14.8%
REFINING AND MARKETING (c)
     Refinery runs (thousand barrels per day)
         Crude oil refined                                                         853            891            842            908
         Other charge and blend stocks                                              96            160            130            168
     Refined product yields (thousand barrels per day)
         Gasoline                                                                  483            591            525            604
         Distillates                                                               257            278            268            293
         Asphalt                                                                    66             65             65             68
         Other                                                                     143            123            115            117
                                                                            -----------    -----------    -----------    -----------
         Total                                                                     949          1,057            973          1,082
     Refining and wholesale marketing margin (per barrel) (d)               $     1.71     $     0.68     $     1.82     $     1.74
     Speedway SuperAmerica (SSA)
         Gasoline and distillate sales (million gallons)                           829            852          1,726          1,768
         Gross margin - gasoline and distillates (per gallon)               $    .1166     $    .0827     $    .1085     $    .0989

- ----------

(a)      Includes   APAC's   proportionate   share   of  the   backlog   of
         unconsolidated joint ventures.

(b)      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.

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

(d)      Sales revenue less cost of refinery inputs, purchased products and
         manufacturing expenses, including depreciation.