Exhibit 99.1

                              FOR FURTHER INFORMATION:

                              Media Relations:       Investor Relations:
                              Margaret Thomson        Bill Henderson
                             (859) 815-3039          (859) 815-4454
                              mrthomson@ashland.com   wehenderson@ashland.com

                              FOR IMMEDIATE RELEASE
                              July 22, 2003


ASHLAND INC. REPORTS
JUNE QUARTER EARNINGS

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

                      FISCAL 2003: THIRD QUARTER HIGHLIGHTS

o        Refining and marketing  results improved despite high crude prices
         and weak economy

o        Ashland Distribution recovery continues

o        APAC results down, reflecting continued above-normal precipitation
         levels

o        Ashland  Specialty  Chemical  results  off due to weak  demand and
         plant write-down

o        Valvoline performing well




                                                           Quarter ended June 30               Nine months ended June 30
In millions except earnings per share                     2003              2002                    2003            2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Operating income                                     $     138           $   132               $     147        $    225
Income  from continuing operations                   $      71           $    61               $      33        $     75
Net income (loss)                                    $      70           $    65               $     (61)       $     70
Diluted earnings (loss) per share:
      Income from continuing operations              $    1.03           $   .87               $     .48        $   1.06
      Net income (loss)                              $    1.01           $   .93               $    (.89)       $   1.00



     Ashland Inc.  today  reported  net income of $70  million,  or $1.01 a
share,  for the quarter  ended June 30, the third  quarter of the company's
2003 fiscal year. These results  compared to net income of $65 million,  or
93  cents a  share,  for the  June  2002  quarter.  Ashland's  income  from
continuing operations for the June 2003 quarter amounted to $71 million, or
$1.03 a share,  compared  to $61  million,  or 87  cents a  share,  for the
quarter a year ago. A loss of $1 million from  discontinued  operations for
the quarter just ended included the results of the

                                  -more-


Electronic  Chemicals  business group and an after-tax charge of $5 million
for future asbestos  liabilities  less probable  insurance  recoveries.  As
previously  announced,  quarterly  charges are being recognized to maintain
asbestos  reserves at a level adequate to cover  estimated  future payments
over a rolling 10-year period.

     "The June quarter was very  challenging,"  O'Brien said. "We continued
to struggle with high energy costs,  a sluggish  economy,  and poor weather
conditions.  However, we're doing the work now that will set the course for
a successful  future.  There's a lot of change occurring at Ashland,  and I
believe it's only a matter of time before we start seeing solid results."

     For the nine months ended June 30, 2003,  Ashland  reported a net loss
of $61 million, or 89 cents a share, compared to net income of $70 million,
or $1.00 a share for the same  period  last  year.  Ashland's  income  from
continuing  operations for the 2003 period totaled $33 million, or 48 cents
a share,  which  compared to $75  million,  or $1.06 a share,  for the 2002
period.  An after-tax  charge of $104  million  associated  with  estimated
future  asbestos  liabilities  less  probable  insurance   recoveries,   is
reflected in  discontinued  operations for the 2003 period,  along with the
results of the  Electronic  Chemicals  business  group,  which  Ashland has
agreed to sell to Air Products for approximately $300 million.

REVIEW OF OPERATIONS

     Commenting on operations, O'Brien noted that results from refining and
marketing improved  significantly over the previous year.  Operating income
totaled  $100  million,  compared to $66 million in the June 2002  quarter.
Demand for petroleum products was soft in the quarter due to high crude oil
prices and a weak  industrial  economy.  However,  MAP refineries  operated
well, and refining margins improved over last year.

     Operating income from APAC was $17 million, compared to $42 million in
last year's June  quarter.  APAC  continues to suffer from adverse  weather
that has significantly  hampered  construction  activity.  Twelve of the 14
states in  APAC's  operating  area  experienced  much  higher  than  normal
rainfall  for the  quarter,  continuing  the  pattern  that  has  persisted
throughout this fiscal year.  Construction backlog,  which consists of work
awarded and funded but not yet  performed,  continues  to grow and was at a
record high for the June quarter of $1.8 billion.

         APAC also has completed its strategic reorganization, reducing the
number of operating units to 24 from 38 and decreasing field overhead expenses
by approximately $8 million per

                                  -more-


year.  Additionally,  financial  shared services were  implemented for four
more  operating  units during the quarter,  bringing to 11 the total number
sharing financial  services.  This  centralization of resources,  resulting
from the Project PASS business redesign effort, advances APAC's competitive
position as a low-cost, operationally efficient organization.

     Results  from  Ashland  Distribution  improved,   with  much  stronger
earnings  compared  to the  previous  year.  Operating  income for the June
quarter was $11 million compared to $3 million in the 2002 quarter. Ashland
Distribution continues to revitalize its business and to improve service to
customers by aggressively  implementing quality  initiatives.  As a result,
unit sales  volumes  have  increased 5 percent for the first nine months of
the fiscal year, while revenues are up 11 percent for the same period.

     Operating income for Ashland Specialty  Chemical was $3 million in the
June  quarter  and  included  an  impairment  charge of $10  million  for a
mothballed  maleic  anhydride  production  facility in Neville Island,  Pa.
These  results  compared  to  operating  income of $20  million in the 2002
quarter. Demand for durable goods dipped by a combined 2.7 percent in April
and May, adversely  affecting sales volumes;  however,  volumes improved in
June. In addition, Ashland Specialty Chemical's margins improved in June as
previously announced price increases took effect. This trend should benefit
profits going into the September quarter.

     Commenting  on the  announced  sale of  Ashland  Specialty  Chemical's
electronic  chemicals  business  group to Air Products,  O'Brien noted that
this divestiture is an example of Ashland's strategic repositioning. "While
this business is an excellent competitor, the semiconductor industry is not
one of our major core  markets.  Consequently,  we decided to monetize this
asset and redeploy the proceeds  elsewhere,  in this case to strengthen our
balance sheet." The Electronic Chemicals business has annual sales revenues
of approximately $200 million.  On July 16, Honeywell  International  filed
suit  in a  Delaware  state  court  seeking  to  enjoin  this  transaction.
Honeywell  claims the  transaction  would  violate the  strategic  alliance
agreement between Air Products and GEM Microelectronic  Materials,  a joint
venture  of  Honeywell  and  Texas  Ultrapure  Inc.  Ashland  will join Air
Products  in  contesting  this action and  expects  the  divestiture  to be
completed.

     Valvoline  continues to perform well.  Operating income of $24 million
in the June quarter nearly equaled the $25 million of a year ago.  Although
overall sales volumes declined,


                                  -more-




Valvoline  increased  share in a very soft market.  Premium  product  sales
volumes increased 7 percent. Valvoline Instant Oil Change had a record June
quarter,  due in part to a 20 percent  increase in non-oil change revenues.
In addition,  results from Valvoline  International  improved due to better
volumes in key markets and strengthening foreign currencies.

     "Looking ahead, our goal is to be a top quartile  performer versus our
peers,  and we are  doing  the  work  that  will  set  the  course  for our
continued,  long-term success," O'Brien said. "We are focused on furthering
the  profitability  plan I announced  last  October.  We are becoming  more
operationally  efficient,  more strategically  focused and more financially
disciplined.  The  eventual  result will be a much  stronger  company  that
better serves our owners and our customers."

     Today at 10:00 a.m.  (EDT),  Ashland will provide a live audio webcast
of its quarterly conference call with securities analysts. The webcast will
be   accessible    through   Ashland's    Investor    Relations    website,
www.ashland.com/investors. Following the live event, an archived version of
the webcast will be available on the Ashland website for 12 months. Minimum
requirements to listen to the webcast include the free Windows  MediaPlayer
software and a 28.8 Kbps connection to the Internet.

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

                                   - 0 -

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

(TM)Trademark, Ashland Inc.






                                  Page 1


Ashland Inc. and Consolidated Subsidiaries
STATEMENTS OF CONSOLIDATED INCOME
(In millions except per share data - unaudited)
                                                                                  Three months ended          Nine months ended
                                                                                       June 30                     June 30
                                                                                -----------------------    ------------------------
                                                                                   2003         2002           2003         2002
                                                                                ----------   ----------    -----------   ----------
                                                                                                             
REVENUES
     Sales and operating revenues                                               $   2,006    $   1,997     $    5,388    $   5,315
     Equity income                                                                    104           80            169          141
     Other income                                                                      15            7             43           35
                                                                                ----------   ----------    -----------   ----------
                                                                                    2,125        2,084          5,600        5,491
COSTS AND EXPENSES
     Cost of sales and operating expenses                                           1,648        1,602          4,430        4,285
     Selling, general and administrative expenses                                     290          298            870          828
     Depreciation, depletion and amortization                                          49           52            153          153
                                                                                ----------   ----------    -----------   ----------
                                                                                    1,987        1,952          5,453        5,266
                                                                                ----------   ----------    -----------   ----------
OPERATING INCOME                                                                      138          132            147          225
     Net interest and other financial costs                                           (31)         (33)           (97)        (103)
                                                                                ----------   ----------    -----------   ----------
INCOME FROM CONTINUING OPERATIONS
     BEFORE INCOME TAXES                                                              107           99             50          122
     Income taxes                                                                     (36)         (38)           (17)         (47)
                                                                                ----------   ----------    -----------   ----------
INCOME FROM CONTINUING OPERATIONS                                                      71           61             33           75
     Results from discontinued operations (net of income taxes)                        (1)           4            (94)           7
                                                                                ----------   ----------    -----------   ----------
INCOME (LOSS) BEFORE CUMULATIVE EFFECT
     OF ACCOUNTING CHANGE                                                              70           65            (61)          82
     Cumulative effect of accounting change (net of income taxes)                       -            -              -          (12)
                                                                                ----------   ----------    -----------   ----------
NET INCOME (LOSS)                                                               $      70    $      65     $      (61)   $      70
                                                                                ==========   ==========    ===========   ==========

DILUTED EARNINGS (LOSS) PER SHARE
     Income from continuing operations                                          $    1.03    $     .87     $      .48    $    1.06
     Results from discontinued operations                                            (.02)         .06          (1.37)         .10
     Cumulative effect of accounting change                                             -            -              -         (.16)
                                                                                ----------   ----------    -----------   ----------
     Net income (loss)                                                          $    1.01    $     .93     $     (.89)   $    1.00
                                                                                ==========   ==========    ===========   ==========

AVERAGE COMMON SHARES AND ASSUMED CONVERSIONS                                          69           70             69           70

SALES AND OPERATING REVENUES
     APAC                                                                       $     683    $     756     $    1,615    $   1,861
     Ashland Distribution                                                             733          670          2,081        1,875
     Ashland Specialty Chemical                                                       308          290            870          809
     Valvoline                                                                        307          305            889          833
     Intersegment sales                                                               (25)         (24)           (67)         (63)
                                                                                ----------   ----------    -----------   ----------
                                                                                $   2,006    $   1,997     $    5,388    $   5,315
                                                                                ==========   ==========    ===========   ==========
OPERATING INCOME
     APAC                                                                       $      17    $      42     $      (39)   $      64
     Ashland Distribution                                                              11            3             27            8
     Ashland Specialty Chemical                                                         3           20             21           50
     Valvoline                                                                         24           25             56           53
     Refining and Marketing (a)                                                       100           66            145          111
     Corporate                                                                        (17)         (24)           (63)         (61)
                                                                                ----------   ----------    -----------   ----------
                                                                                $     138    $     132     $      147    $     225
                                                                                ==========   ==========    ===========   ==========

- ----------

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





                                  Page 2



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

                                                                                                                  June 30
                                                                                                         ---------------------------
                                                                                                             2003           2002
                                                                                                         -----------    ------------
                                                                                                                  
ASSETS
     Current assets
         Cash and cash equivalents                                                                       $      112     $       101
         Accounts receivable                                                                                  1,045           1,053
         Inventories                                                                                            512             469
         Deferred income taxes                                                                                   98             130
         Current assets of discontinued operations held for sale                                                198              60
         Other current assets                                                                                   186             128
                                                                                                         -----------    ------------
                                                                                                              2,151           1,941

     Investments and other assets
         Investment in Marathon Ashland Petroleum LLC (MAP)                                                   2,401           2,406
         Goodwill                                                                                               519             507
         Asbestos insurance receivable (noncurrent portion)                                                     398             168
         Noncurrent assets of discontinued operations held for sale                                               -             146
         Other noncurrent assets                                                                                345             380
                                                                                                         -----------    ------------
                                                                                                              3,663           3,607

     Property, plant and equipment
         Cost                                                                                                 2,949           2,912
         Accumulated depreciation, depletion and amortization                                                (1,725)         (1,603)
                                                                                                         -----------    ------------
                                                                                                              1,224           1,309
                                                                                                         -----------    ------------

                                                                                                         $    7,038     $     6,857
                                                                                                         ===========    ============

LIABILITIES AND STOCKHOLDERS' EQUITY
     Current liabilities
         Debt due within one year                                                                        $      296     $       302
         Trade and other payables                                                                             1,235           1,225
         Current liabilities of discontinued operations held for sale                                            28              23
         Income taxes                                                                                            16              53
                                                                                                         -----------    ------------
                                                                                                              1,575           1,603

     Noncurrent liabilities
         Long-term debt (less current portion)                                                                1,564           1,600
         Employee benefit obligations                                                                           493             400
         Deferred income taxes                                                                                  201             271
         Reserves of captive insurance companies                                                                184             182
         Asbestos litigation reserve (noncurrent portion)                                                       535             148
         Noncurrent liabilities of discontinued operations held for sale                                          -              13
         Other long-term liabilities and deferred credits                                                       346             378
                                                                                                         -----------    ------------
                                                                                                              3,323           2,992

     Common stockholders' equity                                                                              2,140           2,262
                                                                                                         -----------    ------------

                                                                                                         $    7,038     $     6,857
                                                                                                         ===========    ============





                                  Page 3



Ashland Inc. and Consolidated Subsidiaries
STATEMENTS OF CONSOLIDATED CASH FLOWS
(In millions - unaudited)
                                                                                                              Nine months ended
                                                                                                                   June 30
                                                                                                          --------------------------
                                                                                                              2003           2002
                                                                                                          -----------    -----------
                                                                                                                   
CASH FLOWS FROM OPERATIONS
     Income from continuing operations                                                                    $       33     $       75
     Expense (income) not affecting cash
         Depreciation, depletion and amortization (a)                                                            153            153
         Deferred income taxes                                                                                    43           (104)
         Equity income from affiliates                                                                          (169)          (141)
         Distributions from equity affiliates                                                                    114            120
         Other items                                                                                              (1)             -
     Change in operating assets and liabilities (b)                                                              (62)           (96)
                                                                                                          -----------    -----------
                                                                                                                 111              7
CASH FLOWS FROM FINANCING
     Proceeds from issuance of common stock                                                                        1             11
     Repayment of long-term debt                                                                                (191)           (58)
     Repurchase of common stock                                                                                    -            (11)
     Increase in short-term debt                                                                                 243             85
     Dividends paid                                                                                              (56)           (57)
                                                                                                          -----------    -----------
                                                                                                                  (3)           (30)
CASH FLOWS FROM INVESTMENT
     Additions to property, plant and equipment (a)                                                              (84)          (130)
     Purchase of operations - net of cash acquired                                                                (5)           (12)
     Proceeds from sale of operations                                                                              5              -
     Other - net                                                                                                  (6)             1
                                                                                                          -----------    -----------
                                                                                                                 (90)          (141)
                                                                                                          -----------    -----------
CASH PROVIDED (USED) BY CONTINUING OPERATIONS                                                                     18           (164)
     Cash provided by discontinued operations                                                                      4             29
                                                                                                          -----------    -----------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                          $       22     $     (135)
                                                                                                          ===========    ===========

DEPRECIATION, DEPLETION AND AMORTIZATION
     APAC                                                                                                 $       82     $       83
     Ashland Distribution                                                                                         15             16
     Ashland Specialty Chemical                                                                                   30             28
     Valvoline                                                                                                    19             18
     Corporate                                                                                                     7              8
                                                                                                          -----------    -----------
                                                                                                          $      153     $      153
                                                                                                          ===========    ===========
ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT
     APAC                                                                                                 $       39     $       86
     Ashland Distribution                                                                                          3              9
     Ashland Specialty Chemical                                                                                   22             16
     Valvoline                                                                                                    12             13
     Corporate                                                                                                     8              6
                                                                                                          -----------    -----------
                                                                                                          $       84     $      130
                                                                                                          ===========    ===========

- ----------

(a)      Excludes  amounts  related  to  equity  affiliates.  Ashland's  38
         percent  share of MAP's  DD&A  was $104  million  in 2003 and $103
         million in 2002, and its share of MAP's capital  expenditures  was
         $224 million in 2003 and $154 million in 2002.

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






                                  Page 4



Ashland Inc. and Consolidated Subsidiaries
OPERATING INFORMATION BY INDUSTRY SEGMENT
(Unaudited)
                                                                               Three months ended             Nine months ended
                                                                                     June 30                       June 30
                                                                            --------------------------    --------------------------
                                                                                2003           2002           2003           2002
                                                                            -----------    -----------    -----------    -----------
                                                                                                             
APAC
     Construction backlog at June 30 (millions) (a)                                                       $    1,824     $    1,797
     Hot-mix asphalt production (million tons)                                     9.8           11.4           21.0           25.3
     Aggregate production (million tons)                                           8.1            8.5           20.5           22.2
     Ready-mix concrete production (million cubic yards)                           0.6            0.6            1.5            1.5
ASHLAND DISTRIBUTION (b)
     Sales per shipping day (millions)                                      $     11.6     $     10.5     $     11.1     $     10.0
     Gross profit as a percent of sales                                           15.1%          15.6%          15.3%          16.3%
ASHLAND SPECIALTY CHEMICAL (b)
     Sales per shipping day (millions)                                      $      4.9     $      4.5     $      4.6     $      4.3
     Gross profit as a percent of sales                                           33.1%          38.0%          33.8%          37.2%
VALVOLINE
     Lubricant sales (million gallons)                                            49.2           53.7          142.2          145.5
     Premium lubricants (percent of U.S. branded volumes)                         19.8%          17.2%          18.5%          15.7%
REFINING AND MARKETING (c)
     Refinery runs (thousand barrels per day)
         Crude oil refined                                                         951            973            878            930
         Other charge and blend stocks                                             129            134            130            156
     Refined product yields (thousand barrels per day)
         Gasoline                                                                  582            598            544            602
         Distillates                                                               292            308            276            298
         Asphalt                                                                    76             77             69             71
         Other                                                                     138            131            123            122
                                                                            -----------    -----------    -----------    -----------
         Total                                                                   1,088          1,114          1,012          1,093
     Refined product sales (thousand barrels per day) (d)                        1,346          1,351          1,311          1,299
     Refining and wholesale marketing margin (per barrel) (e)               $     2.94     $     2.18     $     2.21     $     1.89
     Speedway SuperAmerica (SSA)
         Retail outlets at June 30                                                                             1,802          2,081
         Gasoline and distillate sales (million gallons)                           882            911          2,608          2,679
         Gross margin - gasoline and distillates (per gallon)               $    .1229     $    .1116     $    .1134     $    .1032
         Merchandise sales (millions) (f)                                   $      590     $      612     $    1,695     $    1,736
         Merchandise margin (as a percent of sales)                               23.9%          25.5%          24.4%          24.5%


- ----------

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

(b)      Sales are defined as sales and operating revenues. Gross profit is
         defined as sales and  operating  revenues,  less cost of sales and
         operating expenses,  and depreciation and amortization relative to
         manufacturing assets.

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

(d)      Total average  daily volume of all refined  product sales to MAP's
         wholesale, branded and retail (SSA) customers.

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

(f)      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 $38 million in the three
         months ended June 30,  2002;  $46 million in the nine months ended
         June 30, 2003;  and $129 million in the nine months ended June 30,
         2002.