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




                       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 MARCH 31, 2003

                          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 April 30, 2003, there were 68,242,617 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           Six months ended
                                                                                        March 31                   March 31
                                                                                -----------------------     -----------------------
(In millions except per share data)                                                 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) - Note C             (5)           -            (99)           -
                                                                                ----------   ----------    -----------   ----------
INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE                          (39)         (21)          (131)          17
      Cumulative effect of accounting change (net of income taxes) - Note B            -            -              -          (12)
                                                                                ----------   ----------    -----------   ----------
NET INCOME (LOSS)                                                               $    (39)    $    (21)     $    (131)    $      5
                                                                                ==========   ==========    ===========   ==========

BASIC EARNINGS (LOSS) PER SHARE - Note A
      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
                                                                                ==========   ==========    ===========   ==========

DILUTED EARNINGS (LOSS) PER SHARE - Note A
      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
                                                                                ==========   ==========    ===========   ==========

DIVIDENDS PAID PER COMMON SHARE                                                 $   .275     $   .275      $     .55     $    .55



SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                     2





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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                    March 31       September 30          March 31
(In millions)                                                                           2003               2002              2002
- ------------------------------------------------------------------------------------------------------------------------------------

                                       ASSETS
                                       ------
                                                                                                           
CURRENT ASSETS
      Cash and cash equivalents                                                 $        106      $          90     $         156
      Accounts receivable                                                              1,101              1,124             1,030
      Allowance for doubtful accounts                                                    (40)               (35)              (38)
      Inventories - Note A                                                               509                485               475
      Deferred income taxes                                                               89                122               121
      Other current assets                                                               146                139                91
                                                                                -------------      -------------    --------------
                                                                                       1,911              1,925             1,835
INVESTMENTS AND OTHER ASSETS
      Investment in Marathon Ashland Petroleum LLC (MAP)                               2,315              2,350             2,328
      Goodwill                                                                           525                521               515
      Asbestos insurance receivable (noncurrent portion)                                 394                171               170
      Other noncurrent assets                                                            358                341               388
                                                                                -------------     --------------    --------------
                                                                                       3,592              3,383             3,401
PROPERTY, PLANT AND EQUIPMENT
      Cost                                                                             3,128              3,118             3,063
      Accumulated depreciation, depletion and amortization                            (1,758)            (1,701)           (1,639)
                                                                                -------------     --------------    --------------
                                                                                       1,370              1,417             1,424
                                                                                -------------     --------------    --------------

                                                                                $      6,873      $       6,725     $       6,660
                                                                                =============     ==============    ==============

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

CURRENT LIABILITIES
      Debt due within one year                                                  $        243      $         201     $         241
      Trade and other payables                                                         1,260              1,285             1,104
      Income taxes                                                                        16                 25                96
                                                                                -------------     --------------    --------------
                                                                                       1,519              1,511             1,441
NONCURRENT LIABILITIES
      Long-term debt (less current portion)                                            1,568              1,606             1,625
      Employee benefit obligations                                                       480                509               448
      Deferred income taxes                                                              181                256               226
      Reserves of captive insurance companies                                            186                166               183
      Asbestos litigation reserve (noncurrent portion)                                   530                152               157
      Other long-term liabilities and deferred credits                                   353                352               377
      Commitments and contingencies - Notes E and F
                                                                                -------------     --------------    --------------
                                                                                       3,298              3,041             3,016

COMMON STOCKHOLDERS' EQUITY                                                            2,056              2,173             2,203
                                                                                -------------     --------------    --------------


                                                                                $      6,873      $       6,725     $       6,660
                                                                                =============     ==============    ==============



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 loss (1)                                                       5                 (7)                (2)
      Cash dividends                                                                   (38)                                  (38)
      Issued common stock under
        stock incentive plans                        1                16                                                      17
                                         --------------    --------------    --------------     --------------     --------------
BALANCE AT MARCH 31, 2002                $          70     $         379     $       1,887      $        (133)     $       2,203
                                         ==============    ==============    ==============     ==============     ==============



BALANCE AT OCTOBER 1, 2002               $          68     $         338     $       1,961      $        (194)     $       2,173
      Total comprehensive loss (1)                                                    (131)                44                (87)
      Cash dividends                                                                   (37)                                  (37)
      Issued common stock under
        stock incentive plans                                          7                                                       7
                                         --------------    --------------    --------------     --------------     --------------
BALANCE AT MARCH 31, 2003                $          68     $         345     $       1,793      $        (150)     $       2,056
                                         ==============    ==============    ==============     ==============     ==============


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




                                                                    Three months ended                   Six months ended
                                                                         March 31                             March 31
                                                            --------------------------------     ---------------------------------

      (In millions)                                                  2003              2002               2003               2002
      ----------------------------------------------------------------------------------------------------------------------------
                                                                                                        
      Net income (loss)                                     $         (39)     $        (21)     $        (131)     $           5
      Minimum pension liability adjustment                             19                 -                 19                  -
          Related tax expense                                          (7)                -                 (7)                 -
      Unrealized translation gains (losses)                            24                (5)                32                (10)
          Related tax benefits                                          -                 -                  -                  3
                                                            --------------     --------------     --------------    --------------
      Total comprehensive loss                              $          (3)    $         (26)     $         (87)     $          (2)
                                                            ==============    ==============     ==============     ==============

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

At March 31, 2003, the accumulated other comprehensive loss of $150 million
(after  tax) was  comprised  of net  unrealized  translation  losses of $31
million and a minimum pension liability of $119 million.


SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.


                                     4





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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
STATEMENTS OF CONSOLIDATED CASH FLOWS

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                               Six months ended
                                                                                                                   March 31
                                                                                                            ------------------------
(In millions)                                                                                                     2003         2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
CASH FLOWS FROM OPERATIONS
      Income (loss) from continuing operations                                                              $      (32)   $      17
      Expense (income) not affecting cash
          Depreciation, depletion and amortization                                                                 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 (1)                                                               (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                                                                   (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)

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

CASH AND CASH EQUIVALENTS - END OF PERIOD                                                                   $      106    $     156
                                                                                                            ===========   ==========

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


(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
periods ended March 31, 2003, are not necessarily  indicative of results to
be expected for the year ending September 30, 2003.




INVENTORIES

- ----------------------------------------------------------------------------------------------------------------------
                                                                        March 31       September 30          March 31
(In millions)                                                               2003               2002              2002
- ----------------------------------------------------------------------------------------------------------------------
                                                                                               
Chemicals and plastics                                              $        387      $         367     $         339
Construction materials                                                        78                 68                84
Petroleum products                                                            64                 58                59
Other products                                                                47                 51                51
Supplies                                                                       7                  6                 5
Excess of replacement costs over LIFO carrying values                        (74)               (65)              (63)
                                                                    -------------     --------------    --------------
                                                                    $        509      $         485     $         475
                                                                    =============     ==============    ==============


EARNINGS (LOSS) PER SHARE



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

- ------------------------------------------------------------------------------------------------------------------------
                                                                        Three months ended          Six months ended
                                                                             March 31                   March 31
                                                                      ------------------------   -----------------------
(In millions except per share data)                                        2003          2002         2003         2002
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                  
NUMERATOR
Numerator for basic and diluted EPS - Income (loss)
   from continuing operations                                         $     (34)   $      (21)   $     (32)   $      17
                                                                      ==========   ===========   ==========   ==========
DENOMINATOR
Denominator for basic EPS - Weighted average
      common shares outstanding                                              68            69           68           69
Common shares issuable upon exercise of stock options                         -             -            -            1
                                                                      ----------   -----------   ----------   ----------
Denominator for diluted EPS - Adjusted weighted
      average shares and assumed conversions                                 68            69           68           70
                                                                      ==========   ===========   ==========   ==========

BASIC EPS                                                             $    (.50)   $     (.31)   $    (.46)   $     .24
DILUTED EPS                                                           $    (.50)   $     (.31)   $    (.46)   $     .24


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 Financial  Accounting  Standards Board (FASB) Statement No.
123 (FAS 123),  "Accounting for Stock-Based  Compensation," and its related
amendments.  Ashland elected the modified  prospective  method of adoption,
under which compensation costs recorded in the periods ended March 31, 2003
are the same as that which  would have been  recorded  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  accounted  for stock  options under  Accounting  Principles  Board
Opinion No. 25 (APB 25),  "Accounting  for Stock Issued to Employees,"  and
related Interpretations,  and no expense was recorded. 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 FAS 123 had been  applied  to all  outstanding  and
unvested awards in each period.



- ------------------------------------------------------------------------------------------------------------------------
                                                                        Three months ended          Six months ended
                                                                             March 31                   March 31
                                                                      ------------------------   -----------------------
(In millions except per share data)                                        2003          2002         2003         2002
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Net income (loss) as reported                                         $     (39)   $      (21)   $    (131)   $       5
Add:  Stock-based employee compensation expense included
   in reported net income, net of related tax effects                         1             -            2            -
Deduct:  Total stock-based employee compensation expense
   determined under FAS 123 for all awards, net of related
   tax effects                                                               (1)           (1)          (2)          (2)
                                                                      ----------   -----------   ----------   ----------
Pro forma net income (loss)                                           $     (39)   $      (22)   $    (131)   $       3
                                                                      ==========   ===========   ==========   ==========

Earnings (loss) per share:
      Basic - as reported                                             $    (.57)   $     (.31)   $   (1.91)   $     .08
      Basic - pro forma                                               $    (.57)   $     (.32)   $   (1.91)   $     .05

      Diluted - as reported                                           $    (.57)   $     (.31)   $   (1.91)   $     .08
      Diluted - pro forma                                             $    (.57)   $     (.32)   $   (1.91)   $     .04



NOTE B - 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 ($12 million net of income
taxes) was  recorded  as a  cumulative  effect of  accounting  change as of
October 1, 2001.



                                     7




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

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

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

NOTE C - 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. The reserve was further increased by $14 million during
the  quarter  ended  March 31,  2003,  to  maintain  the reserve at a level
adequate to cover future payments over a rolling  10-year  period.  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,  these
increases  in the  asbestos  reserve  are  expected to be offset in part by
probable  insurance  recoveries valued at $242 million.  The resulting $162
million pretax charge to income (net of deferred income tax benefits of $63
million) was reflected as an after-tax loss from discontinued operations of
$99  million  in the  Statements  of  Consolidated  Income.  See Note F for
further discussion of Ashland's asbestos-related litigation.

NOTE D - UNCONSOLIDATED AFFILIATES

Under  Rule  3-09  of  Regulation  S-X,  Ashland  filed  audited  financial
statements  for  Marathon  Ashland  Petroleum  LLC (MAP) for the year ended
December 31, 2002,  on a Form 10-K/A on March 20,  2003.  Unaudited  income
statement information for MAP is shown below.

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

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 the earnings of MAP and  Ashland.  A pretax
charge of $77 million was  recognized  by MAP in the December  2001 quarter
and reversed in the March 2002 quarter.  As a result of these  adjustments,
MAP's  income from  operations  and net income for the three  months  ended
March 31, 2002, reflected in the table below, were increased by $77 million
and Ashland's equity income was increased by $29 million.



- ------------------------------------------------------------------------------------------------------------------------
                                                                      Three months ended           Six months ended
                                                                           March 31                    March 31
                                                                    ------------------------   -------------------------
(In millions)                                                            2003          2002          2003          2002
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Sales and operating revenues                                        $   8,254    $    5,306    $   15,333    $   11,048
Income from operations                                                     82            34           176           181
Net income                                                                 77            32           169           176
Ashland's equity income                                                    25             8            56            58





                                     8




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

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

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

NOTE E - LEASES AND OTHER COMMITMENTS

LEASES

Under various operating  leases,  Ashland has guaranteed the residual value
of the  underlying  property  that had an  unamortized  cost  totaling $144
million at March 31, 2003.  If Ashland had  cancelled  those leases at that
date, its maximum  obligations  under the residual value  guarantees  would
have  amounted  to $125  million.  Ashland  does not  expect  to incur  any
significant charge to earnings under these guarantees, $76 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 have to be consolidated in Ashland's
financial  statements,  beginning July 1, 2003.  Ashland may restructure or
refinance those leases,  purchase the assets from the lessor, or ultimately
consolidate  the  lessor  entities.  However,  the  impact  of any of these
actions is not expected to be material to Ashland's  consolidated financial
statements.

FASB Interpretation No. 45 (FIN 45), "Guarantor's 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 is required
to record the fair value at inception  of these  guarantee  obligations  in
accordance  with FIN 45.  At March 31,  2003,  the  recorded  value of such
obligations  is not  significant,  because  new leasing  activity  has been
minimal.  Ashland  cannot  currently  estimate  the  ultimate  value of the
obligations that will be recorded upon restructuring or refinancing current
leases or entering  other new leases.  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 March 31, 2003,
Ashland's  contingent  liability under this guarantee  amounted to the full
$95 million.  Although Ashland has not made and does not expect to make any
payments  under  this  guarantee,  it has  recorded  the fair value of this
guarantee obligation, which is not significant.

NOTE F - 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.




                                     9





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

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

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

NOTE F - LITIGATION, CLAIMS AND CONTINGENCIES (CONTINUED)

- -----------------------------------------------------------------------------------------------------------------------
                                                  Six months ended
                                                          March 31                Years ended September 30
                                            -----------------------    ------------------------------------------------
(In thousands)                                                2003             2002              2001             2000
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                        
Open claims - beginning of period                              160              167               118               93
New claims filed                                                35               45                52               37
Claims settled                                                  (4)             (15)               (2)              (9)
Claims dismissed                                               (13)             (37)               (1)              (3)
                                            -----------------------    -------------     -------------    -------------
Open claims - end of period                                    178              160               167              118
                                            =======================    =============     =============    =============



Since  October 1, 1999,  Riley has been  dismissed as a defendant in 64% of
the  resolved  claims.  Amounts  spent  on  litigation  defense  and  claim
settlements  totaled $26 million for the six months  ended March 31,  2003,
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. The reserve
was further  increased  by $14 million  during the quarter  ended March 31,
2003, to maintain the reserve at a level adequate to cover future  payments
over a rolling  10-year  period.  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  provisions,   Ashland's  reserve  for  asbestos  claims  on  an
undiscounted basis amounted to $580 million at March 31, 2003,  compared to
$201 million at March 31, 2002.

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.

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
current year increases in the asbestos reserve are expected to be offset in
part by probable insurance  recoveries valued at $242 million. At March 31,
2003,  Ashland's  receivable for recoveries of such costs from its insurers
amounted to $419 million,  of which $28 million relates to costs previously
paid.  Receivables  from  insurance  companies  amounted to $190 million at
March 31, 2002.




                                    10




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

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

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

NOTE F - LITIGATION, CLAIMS AND CONTINGENCIES (CONTINUED)

Ashland  retained  the  services  of  Tillinghast-Towers  Perrin  to assist
management  in  the  estimation  of  probable  insurance  recoveries.  Such
recoveries are based on assumptions and estimates surrounding the available
insurance  coverage,  including  the  continued  viability  of all  solvent
insurance carriers.  About 35% of the estimated  receivables from insurance
companies  at March 31, 2003,  are expected to be due from Equitas  Limited
(Equitas)  and  other  London  companies.  Of the  remainder,  over  90% 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  March  31,  2003,   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
March 31,  2003,  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 130 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 $174 million at March 31, 2003, 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.

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 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 various  claims,
lawsuits  and  administrative  proceedings  pending or  threatened  against
Ashland  and its  current and former  subsidiaries.  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.




                                    11





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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                Three months ended           Six months ended
                                                                                     March 31                    March 31
                                                                              ------------------------      ------------------------
(In millions)                                                                      2003          2002          2003          2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
REVENUES
    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
          Ashland Distribution                                                       (5)           (5)          (10)           (9)
          Ashland Specialty Chemical                                                (16)          (15)          (32)          (30)
          Valvoline                                                                   -             -             -            (1)
                                                                              ----------    ----------    ----------    ----------
                                                                                  1,692         1,598         3,479         3,410
    Equity income
       APAC                                                                           2             -             4             -
       Ashland Specialty Chemical                                                     2             1             4             2
       Valvoline                                                                      -             -             -             1
       Refining and Marketing                                                        25             8            56            58
                                                                               ----------    ----------    ----------    ----------
                                                                                     29             9            64            61
    Other income
       APAC                                                                          (1)            6             2             6
       Ashland Distribution                                                           4             3            14            12
       Ashland Specialty Chemical                                                     8             7            15            12
       Valvoline                                                                      1             1             3             2
       Refining and Marketing                                                         1             -             1             2
       Corporate                                                                      2             1             3             3
                                                                               ----------    ----------    ----------    ----------
                                                                                     15            18            38            37
                                                                               ----------    ----------    ----------    ----------
                                                                              $   1,736     $   1,625     $   3,581     $   3,508
                                                                              ==========    ==========    ==========    ==========
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 (1)                                                       21             -            45            45
    Corporate                                                                       (18)          (18)          (46)          (37)
                                                                               ----------    ----------    ----------    ----------
                                                                              $     (21)    $      (1)    $      16     $      97
                                                                              ==========    ==========    ==========    ==========

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

(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.





                                    12






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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
OPERATING INFORMATION BY INDUSTRY SEGMENT

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                   Three months ended           Six months ended
                                                                                        March 31                    March 31
                                                                                ------------------------    ------------------------
                                                                                     2003         2002          2003          2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
APAC
    Construction backlog at March 31 (millions) (1)                                                         $  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 (2)
    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 (2)
    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 (3)
    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
    Refined product sales (thousand barrels per day) (4)                            1,280        1,228         1,293         1,273
    Refining and wholesale marketing margin (per barrel) (5)                    $    1.71    $    0.68      $   1.82    $     1.74
    Speedway SuperAmerica (SSA)
       Retail outlets at March 31                                                                              2,005         2,097
       Gasoline and distillate sales (million gallons)                                829          852         1,726         1,768
       Gross margin - gasoline and distillates (per gallon)                     $   .1166    $   .0827      $  .1085    $    .0989
       Merchandise sales (millions) (6)                                         $     522    $     540      $  1,105    $    1,124
       Merchandise margin (as a percent of sales)                                    25.5%        24.0%         24.8%         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.

(6)      Effective January 1, 2003, SSA adopted EITF 02-16,  "Accounting by
         a  Customer  (Including  a  Reseller)  for  Certain  Consideration
         Received from a Vendor," which requires rebates from vendors to be
         recorded as  reductions  to cost of sales.  Rebates  from  vendors
         recorded in SSA merchandise  sales for periods prior to January 1,
         2003 have not been  restated and included $44 million in the three
         months ended March 31,  2002;  $46 million in the six months ended
         March 31, 2003;  and $91 million in the six months ended March 31,
         2002.




                                    13





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  reported a loss from continuing  operations of $34 million for the
quarter  ended  March 31,  2003,  compared to a loss of $21 million for the
quarter  ended March 31, 2002.  The March 2003  quarter also  included a $5
million  after-tax charge  reflected in discontinued  operations for future
asbestos liabilities less probable insurance recoveries. For the six months
ended March 31, 2003, Ashland reported a loss from continuing operations of
$32  million,  compared to income of $17  million for the six months  ended
March  31,  2002.  An  after-tax  charge  of $99  million  associated  with
estimated future asbestos liabilities less probable insurance recoveries is
reflected in discontinued  operations for the 2003 period.  The 2002 period
included a $12 million  after-tax  charge for the  cumulative  effect of an
accounting change for goodwill. An analysis of operating income by industry
segment follows.

APAC

CURRENT  QUARTER - APAC  reported an operating  loss of $57 million for the
March 2003  quarter,  compared  to a loss of $14 million for the March 2002
quarter.  APAC  continues to suffer from adverse  construction  weather and
high hydrocarbon costs. While APAC typically  experiences a slowdown in the
March  quarter,  this year has been  markedly  slower.  Heavier than normal
precipitation in the December quarter  continued  through most of the March
quarter,  while temperatures were colder than usual in about half of APAC's
operating area. These factors  severely  limited paving  operations and the
sale of construction materials. Net construction job revenue (total revenue
less  subcontract  costs)  decreased 11% from the prior year period,  while
production  of hot-mix  asphalt  declined  11%,  and  aggregate  production
dropped  10%.  Operating  expenses  included a 24%  increase in the cost of
liquid  asphalt  and  higher  costs for fuels  used to  operate  plants and
equipment. APAC also incurred a $3 million increase in implementation costs
associated with its business process redesign initiative, Project PASS.

YEAR-TO-DATE  - APAC reported an operating  loss of $56 million for the six
months  ended March 31, 2003,  compared to operating  income of $22 million
for the six months  ended March 31,  2002.  The decline  reflects  the same
factors described in the current quarter  comparison.  Net construction job
revenue declined 17%, while production of hot-mix asphalt declined 19%, and
production of both  aggregate and ready-mix  concrete  dropped 10%.  Liquid
asphalt costs were 15% higher and Project PASS costs were up $5 million.

Looking forward,  APAC's ability to achieve its previously announced target
of a 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.

ASHLAND DISTRIBUTION

CURRENT  QUARTER - Ashland  Distribution  reported  operating  income of $7
million  for the March 2003  quarter  compared to an  operating  loss of $4
million for the March 2002 quarter,  which  included the impact of internal
execution problems related to the implementation of an enterprise  resource
planning  system.  Margins  have been  under some  pressure  as a result of
hydrocarbon-driven  cost  increases for  chemicals  and plastics.  However,
sales per shipping day increased 13%.





                                    14




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

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

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

ASHLAND DISTRIBUTION (CONTINUED)

YEAR-TO-DATE  -  Ashland  Distribution  reported  operating  income  of $15
million for the six months ended March 31, 2003, compared to $5 million for
the same period of 2002. The increase  reflects the same factors  described
in the current quarter comparison, as sales per shipping day increased 11%.
A  significant  portion of the profits for both periods ($6 million in 2003
and $7 million in 2002) came from litigation settlements and asset sales.

ASHLAND SPECIALTY CHEMICAL

CURRENT QUARTER - Ashland Specialty  Chemical reported  operating income of
$8 million  for the March 2003  quarter,  compared  to $18  million for the
March 2002  quarter.  Sales per shipping  day  increased  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 &  adhesives  businesses  were
hardest hit by the rising costs,  necessitating  price  increases that went
into effect  April 1, 2003.  Casting  solutions  and  electronic  chemicals
reported higher results,  reflecting  increased sales volumes due to market
improvements.

YEAR-TO-DATE - Ashland Specialty  Chemical reported operating income of $26
million for the six months  ended March 31,  2003,  compared to $34 million
for the same period of 2002.  Although sales per shipping day increased 8%,
margin compression, especially in composite polymers, led to the decline in
operating income. Results from electronic chemicals,  casting solutions and
water treatment improved  reflecting  increased sales volumes due to market
improvements.

VALVOLINE

CURRENT QUARTER - Valvoline  reported  operating  income of $18 million for
the March 2003 quarter  compared to $17 million for the March 2002 quarter.
Overall  sales  revenues  increased  10%  over  last  year's  quarter.  The
improvement  reflects  higher branded  lubricant sales volumes and improved
international sales. An increase in the average ticket price contributed to
record March quarter  earnings for Valvoline  Instant Oil Change.  The most
significant  contributor to Valvoline's profits is continued success in the
premium products  category.  While Valvoline's total U.S. branded lubricant
volumes were up 6% this quarter, premium product volumes were up 25%.

YEAR-TO-DATE - Valvoline  reported  operating income of $32 million for the
six months  ended  March 31,  2003,  compared  to $28  million for the same
period of 2002.  Higher volumes from the core  lubricants  business and the
success of Valvoline's ongoing premium products strategy contributed to the
improvement.  Valvoline  Instant  Oil  Change  reported  record  six months
results and earnings from international  operations  improved.  The sale of
nearly  all of  Valvoline's  remaining  R-12  refrigerant  inventory  added
modestly to operating profit.





                                    15




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

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

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

REFINING AND MARKETING

CURRENT  QUARTER - Operating  income from  Refining  and  Marketing,  which
consists  primarily of equity income from Ashland's 38% ownership  interest
in MAP,  amounted to $21 million for the quarter ended March 31, 2003. This
compares  to near  breakeven  results  for the March  2002  quarter,  which
benefited from a $29 million  pretax,  non-cash gain to adjust the carrying
value of MAP's  inventories  to the lower of cost or market  value.  Equity
income  from MAP's  refining  and  wholesale  marketing  operations  (which
excludes  the  impact  of the  inventory  adjustment)  was up $41  million,
reflecting an increase of $1.03 per barrel in MAP's  refining and wholesale
marketing  margin.  The positive effects of improved refining crack spreads
and wider  differentials  between  sweet and sour  crude  oil  prices  were
partially offset by higher  maintenance,  natural gas and purchased product
costs.  As  a  result  of  planned  and  unplanned   maintenance  at  MAP's
refineries,  refinery  throughputs were down 10% and were supplemented with
increased volumes of higher-cost purchased refined products.  Equity income
from MAP's retail operations  (Speedway  SuperAmerica and a 50% interest in
the Pilot Travel Centers joint venture) increased $8 million, reflecting an
increase in product margins.

YEAR-TO-DATE - Operating income from Refining and Marketing amounted to $45
million  for both the six  months  ended  March 31,  2003 and 2002.  Equity
income from MAP's refining and wholesale  marketing  operations declined $4
million. MAP's refining and wholesale marketing margin improved 8 cents per
barrel  reflecting  the  same  factors  described  in the  current  quarter
comparison.  However,  this  improvement  was more than offset by increased
operating  and  administrative  expenses.  Equity  income from MAP's retail
operations increased $5 million, reflecting an increase in product margins.

CORPORATE

Corporate  expenses amounted to $18 million in both the quarter ended March
31, 2003 and 2002.  Corporate  expenses on a year-to-date basis amounted to
$46 million in the 2003 period, compared to $37 million in the 2002 period.
The increase reflects an $8 million charge in the December 2002 quarter 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
expensing of employee stock options which began October 1, 2002.

NET INTEREST AND OTHER FINANCIAL COSTS

For the quarter  ended March 31, 2003,  net  interest  and other  financial
costs  totaled  $32  million,  compared  to $34  million for the March 2002
quarter.  For the  year-to-date,  net  interest and other  financial  costs
amounted to $65 million in the 2003 period,  compared to $70 million in the
2002  period.  The decline  reflects the  repayment  of currently  maturing
long-term debt with lower rate short-term debt, as well as reduced interest
rates.

DISCONTINUED OPERATIONS AND ACCOUNTING CHANGE

As  described  in  Notes C and F to the  Condensed  Consolidated  Financial
Statements,  Ashland's results include losses from discontinued  operations
associated  with  estimated  future  asbestos   liabilities  less  probable
insurance recoveries.

As described in Note B to the Condensed  Consolidated Financial Statements,
Ashland  recognized  an  impairment  loss of $12 million after income taxes
related  to the  goodwill  of  Ashland  Distribution,  as a  result  of the
adoption of FAS 142 as of October 1, 2001.





                                    16




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

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

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


FINANCIAL POSITION

LIQUIDITY

Cash flows from operations, a major source of Ashland's liquidity, amounted
to $112 million for the six months  ended March 31,  2003,  compared to $10
million for the six months ended March 31, 2002.  Although  cash flows from
APAC  were  down as a  result  of its  lower  earnings,  most of the  other
segments reported improvements. Cash distributions from MAP amounted to $93
million in the 2003 period and $119  million in the 2002  period.  However,
income taxes paid by Ashland  related to MAP's  earnings  were $112 million
lower in the 2003 period than in the 2002 period. Ashland pays income taxes
on  most  of its  share  of the  taxable  earnings  reported  by MAP in the
following year, creating timing issues in Ashland's cash flows from year to
year.   Ashland's   cash  flows  from   operations   exceeded  its  capital
requirements  for net property  additions  and dividends by $19 million for
the six months ended March 31, 2003.

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 March 31, 2003.
Additional  permissible borrowings are increased (decreased) by 150% of any
increase (decrease) in stockholders' equity.

At March 31, 2003,  working  capital  (excluding  debt due within one year)
amounted to $635  million,  compared to $615 million at September 30, 2002,
and $635 million at March 31, 2002.  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 $74 million at March 31, 2003,
$65 million at  September  30,  2002,  and $63  million at March 31,  2002.
Liquid assets (cash, cash equivalents and accounts  receivable) amounted to
77% of current  liabilities at March 31, 2003, compared to 78% at September
30, 2002, and 80% at March 31, 2002.

CAPITAL RESOURCES

For the six months ended March 31, 2003, property additions amounted to $55
million,  compared to $92  million  for the same period last year.  Ashland
anticipates  meeting its remaining 2003 capital  requirements  for property
additions,  dividends  and  scheduled  debt  repayments of $30 million from
internally generated funds.

Ashland's  debt  level  amounted  to $1.8  billion at March 31,  2003,  and
September 30, 2002,  compared to $1.9 billion at March 31, 2002.  Debt as a
percent of capital employed  amounted to 46.8% at March 31, 2003,  compared
to 45.4% at September  30, 2002,  and 45.9% at March 31, 2002. At March 31,
2003,  Ashland's debt included $214 million of  floating-rate  obligations,
including  $175 million of short-term  commercial  paper and $39 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 $246  million  of  third-party  debt
underlying  those  transactions.  As  a  result,  Ashland  was  exposed  to
fluctuations  in  short-term   interest  rates  on  $613  million  of  debt
obligations at March 31, 2003.





                                    17




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

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

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

ASBESTOS-RELATED LITIGATION AND ENVIRONMENTAL REMEDIATION

For a discussion of Ashland's asbestos-related litigation and environmental
remediation  matters,  see Note F 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,  as
amended.  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 March 31, 2003 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 requiring corrective action.



                                    19









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

     ITEM 1.  LEGAL PROCEEDINGS

     ENVIRONMENTAL  PROCEEDINGS  - As of March 31,  2003,  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  F  to  the  Condensed
Consolidated Financial Statements.

     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 F 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
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.


                                    20




     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, U.S.C.
         Section 1350.

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

     During the quarter ended March 31, 2003, and between such date and the
filing of this Form 10-Q,  Ashland filed or furnished the following reports
on Form 8-K:

(1)      Form 8-K dated January 23, 2003 reporting  Ashland's first quarter
         results.

(2)      Form 8-K dated April 22, 2003 reporting  Ashland's  second quarter
         results.

(3)      Form 8-K dated May 2, 2003 containing a Regulation FD disclosure.


                                    21





                                 SIGNATURE

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:  May 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;

                                       22



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):

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: May 13, 2003

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

                                  CERTIFICATION

StatementPursuant 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;

                                    23



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):

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:  May 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