Exhibit 99.1

                            FOR FURTHER INFORMATION:

                            Media Relations:            Investor Relations:
                            Jim Vitak                   Bill Henderson
                            (614)790-3715               (859)815-4454
                            jevitak@ashland.com         wehenderson@ashland.com

                            FOR IMMEDIATE RELEASE
                            January 26, 2004


ASHLAND INC. REPORTS
DECEMBER QUARTER EARNINGS

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

                      FISCAL 2004: FIRST QUARTER HIGHLIGHTS

o December quarter income recovered sharply due to stronger performance from
wholly owned businesses.
- - Sales increased 11 percent.
- - Operating income increased 188 percent.
o Results from refining and marketing were tempered by increased crude oil
costs.

                                                   Quarter ended December 31
In millions except earnings per share                 2003            2002
- ----------------------------------------------------------------------------

Operating income                                   $    92         $     32
Income (loss) from continuing operations           $    39         $     (1)
Net income (loss)                                  $    34         $    (92)

Diluted earnings (loss) per share:
      Income (loss) from continuing operations     $   .56         $   (.02)
      Net income (loss)                            $   .49         $  (1.35)

     Ashland Inc. today  reported net income of $34 million,  or 49 cents a
share,  for the quarter ended  December 31, 2003,  the first quarter of the
company's  2004 fiscal year.  These  results  compared to a net loss of $92
million, or $1.35 a share, for the first quarter of 2003.  Ashland's income
from  continuing  operations  for the first quarter of 2004 amounted to $39
million, or 56 cents a share,  compared to a loss of $1 million, or 2 cents
a share, for the

                                     -more-



quarter a year ago.  The  difference  between  net income  and income  from
continuing   operations   results  primarily  from  reserves  for  asbestos
liabilities.

     "Our performance  during the December  quarter was very  encouraging,"
said James J. O'Brien,  Ashland Inc. chairman and chief executive  officer.
"In fiscal 2003, we focused on changing the way we run our  businesses.  In
fiscal 2004, we are focusing on execution of our  strategies.  As our first
quarter  performance  shows,  we are growing sales  volumes while  lowering
selling, general and administrative expenses.

     "The overall  performance of our wholly owned businesses  demonstrates
the strength of our corporate  strategy," O'Brien said. "Ashland Paving And
Construction (APAC),  Ashland Specialty Chemical,  Ashland Distribution and
Valvoline  continued to lower fixed costs and increase revenues.  APAC also
benefited  from  closer-to-normal   weather,   which  enabled  construction
efficiencies and higher asphalt production."

REVIEW OF OPERATIONS

     Commenting  on  operations,  O'Brien  noted  that  results  from  APAC
improved  significantly  compared  to the  December  quarter  a  year  ago.
Operating  income was $30 million versus near  break-even  results in 2003.
Net  construction  job  revenues   increased  20  percent,   while  asphalt
production  was up 18  percent.  Lower  equipment  costs  coupled  with the
positive impact of other cost-reduction  efforts also contributed to APAC's
improved  performance.  Construction  backlog,  or jobs awarded but not yet
completed,  was $1.7 billion at the end of the quarter,  a level comparable
to a year ago.

     APAC will continue to focus on improving its operating  performance in
fiscal 2004.  As was recently  announced,  Garry M. Higdem was named senior
vice president of Ashland Inc. and president of APAC effective  January 12,
2004. Higdem will utilize his background in construction management,  large
projects and branch operations to continue APAC's strategic progress and to
leverage  its strong  construction  capabilities  with both small and large
projects.

     Operating income for Ashland Specialty Chemical rose 77 percent to $23
million.  Increased  profits were driven by improved  sales  volumes in its
thermoset  resins  business and strong  revenues  from its water  treatment
group. Specialty Chemical's strong first quarter performance is due in part
to its  continuing  penetration  of high  value  markets,  such as  foundry

                                  -more-



sleeves,  cultured  marble  for  the  construction  industry,  clear  label
adhesives and pathogen control in waterborne systems.

     Valvoline  reported a record December quarter with operating income of
$20 million, compared to $15 million in the 2003 quarter. Valvoline-branded
lubricant sales volumes  improved 5 percent on the strength of a 20-percent
increase in premium  product sales  volumes.  Valvoline  Instant Oil Change
(VIOC)  also had an  all-time  record  quarter.  Operating  income  rose 49
percent due in part to a 9-percent  increase in revenues from transmission,
cooling,  fuel and air quality system services and a 7-percent  increase in
premium lubricant oil changes.

     Ashland  Distribution  continues  to improve  results  with  operating
income up 44  percent to $13  million.  Successful  efforts to lower  costs
contributed  to  the  division's  performance.  Ashland  Distribution  also
demonstrated  its ability to grow  faster  than its markets  with sales per
shipping day up by 9 percent, and sales volumes up by 6 percent.

     Ashland's operating income from refining and marketing was $26 million
compared to $24 million last year.  Results from Marathon Ashland Petroleum
LLC (MAP)  improved  primarily due to less planned  maintenance  during the
December  quarter,  enabling MAP to process about 8 million more barrels of
crude oil and other feedstocks.  However, the increased volumes were offset
by a sharp increase in crude oil costs during  December,  which resulted in
lower margins, particularly in MAP's primary Midwest market.

     "Overall,  our businesses  performed well this quarter," O'Brien said.
"We  continue to take steps  towards our goal of  top-quartile  performance
versus our industry peers."

     In other  corporate  developments,  debt was reduced by $40 million in
the December quarter.  The company also met the goals previously  announced
in its Top-Quartile Cost Structure Program,  including the reduction of 400
positions before the end of November 2003.

     Today at 11:00 a.m.  (EST),  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.


                                  -more-






     Ashland Inc. (NYSE:ASH) is a Fortune 500 transportation  construction,
chemical and petroleum  company providing  products,  services and customer
solutions throughout the world. 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  and  earnings.  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, 2003.  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.








Ashland Inc. and Consolidated Subsidiaries                               Page 1
STATEMENTS OF CONSOLIDATED INCOME
(In millions except per share data - unaudited)
                                                                                                      Three months ended
                                                                                                         December 31
                                                                                                   -------------------------
                                                                                                       2003          2002
                                                                                                   -----------   -----------
                                                                                                           
REVENUES
     Sales and operating revenues                                                                  $    1,923    $    1,738
     Equity income                                                                                         38            35
     Other income                                                                                          13            18
                                                                                                   -----------   -----------
                                                                                                        1,974         1,791
COSTS AND EXPENSES
     Cost of sales and operating expenses                                                               1,518         1,373
     Selling, general and administrative expenses                                                         316           334
     Depreciation, depletion and amortization                                                              48            52
                                                                                                   -----------   -----------
                                                                                                        1,882         1,759
                                                                                                   -----------   -----------
OPERATING INCOME                                                                                           92            32
     Net interest and other financial costs                                                               (30)          (32)
                                                                                                   -----------   -----------
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                                                      62             -
     Income taxes                                                                                         (23)           (1)
                                                                                                   -----------   -----------
INCOME (LOSS) FROM CONTINUING OPERATIONS                                                                   39            (1)
     Results from discontinued operations (net of income taxes)                                            (5)          (91)
                                                                                                   -----------   -----------
NET INCOME (LOSS)                                                                                  $       34    $      (92)
                                                                                                   ===========   ===========

DILUTED EARNINGS (LOSS) PER SHARE
     Income (loss) from continuing operations                                                      $      .56    $     (.02)
     Results from discontinued operations                                                                (.07)        (1.33)
                                                                                                   -----------   -----------
     Net income (loss)                                                                             $      .49    $    (1.35)
                                                                                                   ===========   ===========

AVERAGE COMMON SHARES AND ASSUMED CONVERSIONS                                                              69            68

SALES AND OPERATING REVENUES
     APAC                                                                                          $      650    $      558
     Ashland Distribution                                                                                 696           637
     Ashland Specialty Chemical                                                                           311           283
     Valvoline                                                                                            290           281
     Intersegment sales                                                                                   (24)          (21)
                                                                                                   -----------   -----------
                                                                                                   $    1,923    $    1,738
                                                                                                   ===========   ===========
OPERATING INCOME
     APAC                                                                                          $       30    $        -
     Ashland Distribution                                                                                  13             9
     Ashland Specialty Chemical                                                                            23            13
     Valvoline                                                                                             20            15
     Refining and Marketing (a)                                                                            26            24
     Corporate                                                                                            (20)          (29)
                                                                                                   -----------   -----------
                                                                                                   $       92    $       32
                                                                                                   ===========   ===========

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








Ashland Inc. and Consolidated Subsidiaries                               Page 2
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions - unaudited)

                                                                                                          December 31
                                                                                                    -------------------------
                                                                                                        2003          2002
                                                                                                    -----------   -----------
                                                                                                            
ASSETS
     Current assets
         Cash and cash equivalents                                                                  $      201    $      119
         Accounts receivable                                                                             1,045           939
         Inventories                                                                                       483           474
         Deferred income taxes                                                                             110            83
         Current assets of discontinued operations held for sale                                             -           201
         Other current assets                                                                              103            89
                                                                                                    -----------   -----------
                                                                                                         1,942         1,905

     Investments and other assets
         Investment in Marathon Ashland Petroleum LLC (MAP)                                              2,335         2,300
         Goodwill                                                                                          527           511
         Asbestos insurance receivable (noncurrent portion)                                                403           402
         Other noncurrent assets                                                                           355           328
                                                                                                    -----------   -----------
                                                                                                         3,620         3,541

     Property, plant and equipment
         Cost                                                                                            2,999         2,917
         Accumulated depreciation, depletion and amortization                                           (1,780)       (1,653)
                                                                                                    -----------   -----------
                                                                                                         1,219         1,264
                                                                                                    -----------   -----------

                                                                                                    $    6,781    $    6,710
                                                                                                    ===========   ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
     Current liabilities
         Debt due within one year                                                                   $      145    $      228
         Trade and other payables                                                                        1,123         1,022
         Current liabilities of discontinued operations held for sale                                        -            34
         Income taxes                                                                                       56            22
                                                                                                    -----------   -----------
                                                                                                         1,324         1,306

     Noncurrent liabilities
         Long-term debt (less current portion)                                                           1,429         1,598
         Employee benefit obligations                                                                      399           518
         Deferred income taxes                                                                             221           150
         Reserves of captive insurance companies                                                           173           174
         Asbestos litigation reserve (noncurrent portion)                                                  562           525
         Other long-term liabilities and deferred credits                                                  355           364
                                                                                                    -----------   -----------
                                                                                                         3,139         3,329

     Common stockholders' equity                                                                         2,318         2,075
                                                                                                    -----------   -----------

                                                                                                    $    6,781    $    6,710
                                                                                                    ===========   ===========








Ashland Inc. and Consolidated Subsidiaries                               Page 3
STATEMENTS OF CONSOLIDATED CASH FLOWS
(In millions - unaudited)
                                                                                                       Three months ended
                                                                                                          December 31
                                                                                                    -------------------------
                                                                                                        2003          2002
                                                                                                    -----------   -----------
                                                                                                            
CASH FLOWS FROM OPERATIONS
     Income (loss) from continuing operations                                                       $       39    $       (1)
     Expense (income) not affecting cash
         Depreciation, depletion and amortization (a)                                                       48            52
         Deferred income taxes                                                                              21            14
         Equity income from affiliates                                                                     (38)          (35)
         Distributions from equity affiliates                                                              148            82
     Change in operating assets and liabilities (b)                                                       (150)          (57)
                                                                                                    -----------   -----------
                                                                                                            68            55
CASH FLOWS FROM FINANCING
     Proceeds from issuance of common stock                                                                 17             1
     Repayment of long-term debt                                                                           (38)          (45)
     Increase in short-term debt                                                                             -            64
     Dividends paid                                                                                        (19)          (19)
                                                                                                    -----------   -----------
                                                                                                           (40)            1
CASH FLOWS FROM INVESTMENT
     Additions to property, plant and equipment (a)                                                        (53)          (23)
     Purchase of operations - net of cash acquired                                                           -            (5)
     Proceeds from sale of operations                                                                        -             5
     Other - net                                                                                             9             -
                                                                                                    -----------   -----------
                                                                                                           (44)          (23)
                                                                                                    -----------   -----------
CASH PROVIDED (USED) BY CONTINUING OPERATIONS                                                              (16)           33
     Cash used by discontinued operations                                                                   (6)           (4)
                                                                                                    -----------   -----------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                    $      (22)   $       29
                                                                                                    ===========   ===========

DEPRECIATION, DEPLETION AND AMORTIZATION
     APAC                                                                                           $       25    $       28
     Ashland Distribution                                                                                    4             5
     Ashland Specialty Chemical                                                                             10            10
     Valvoline                                                                                               6             6
     Corporate                                                                                               3             3
                                                                                                    -----------   -----------
                                                                                                    $       48    $       52
                                                                                                    ===========   ===========
ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT
     APAC                                                                                           $        5    $       10
     Ashland Distribution                                                                                    1             2
     Ashland Specialty Chemical                                                                             10             6
     Valvoline                                                                                               3             4
     Corporate                                                                                              34             1
                                                                                                    -----------   -----------
                                                                                                    $       53    $       23
                                                                                                    ===========   ===========

- ----------
(a)      Excludes  amounts  related  to  equity  affiliates.  Ashland's  38
         percent  share  of  MAP's  DD&A  was $37  million  in 2003 and $35
         million in 2002, and its share of MAP's capital  expenditures  was
         $109 million in 2003 and $118 million in 2002.
(b)      Excludes changes resulting from operations acquired or sold.







Ashland Inc. and Consolidated Subsidiaries                               Page 4
OPERATING INFORMATION BY INDUSTRY SEGMENT
(Unaudited)
                                                                                                      Three months ended
                                                                                                          December 31
                                                                                                   --------------------------
                                                                                                        2003           2002
                                                                                                   -----------    -----------
                                                                                                            
APAC
     Construction backlog at December 31 (millions) (a)                                            $    1,659     $    1,697
     Net construction job revenues (millions) (b)                                                  $      366     $      304
     Hot-mix asphalt production (million tons)                                                            8.4            7.1
     Aggregate production (million tons)                                                                  6.8            7.1
     Ready-mix concrete production (million cubic yards)                                                  0.5            0.5
ASHLAND DISTRIBUTION (c)
     Sales per shipping day (millions)                                                             $     11.2     $     10.3
     Gross profit as a percent of sales                                                                  14.9%          15.9%
ASHLAND SPECIALTY CHEMICAL (c)
     Sales per shipping day (millions)                                                             $      5.0     $      4.6
     Gross profit as a percent of sales                                                                  33.5%          34.9%
VALVOLINE
     Lubricant sales (million gallons)                                                                   43.7           44.3
     Premium lubricants (percent of U.S. branded volumes)                                                19.3%          16.9%
REFINING AND MARKETING (d)
     Refinery runs (thousand barrels per day)
         Crude oil refined                                                                                899            831
         Other charge and blend stocks                                                                    184            163
     Refined product yields (thousand barrels per day)
         Gasoline                                                                                         612            565
         Distillates                                                                                      296            278
         Asphalt                                                                                           68             64
         Other                                                                                            116             90
                                                                                                   -----------    -----------
         Total                                                                                          1,092            997
     Refined product sales (thousand barrels per day) (e)                                               1,355          1,306
     Refining and wholesale marketing margin (per barrel) (f)                                      $     1.71     $     1.93
     Speedway SuperAmerica (SSA)
         Retail outlets at December 31                                                                  1,775          2,006
         Gasoline and distillate sales (million gallons)                                                  806            897
         Gross margin - gasoline and distillates (per gallon)                                      $    .1145     $    .1010
         Merchandise sales (millions) (g)                                                          $      547     $      583
         Merchandise margin (as a percent of sales)                                                      24.8%          24.1%

- ----------
(a)      Includes   APAC's   proportionate   share   of  the   backlog   of
         unconsolidated joint ventures.
(b)      Total construction job revenues, less subcontract costs.
(c)      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.
(d)      Amounts represent 100% of MAP's operations,  in which Ashland owns
         a 38% interest.
(e)      Total average  daily volume of all refined  product sales to MAP's
         wholesale, branded and retail (SSA) customers.
(f)      Sales revenue less cost of refinery inputs, purchased products and
         manufacturing expenses, including depreciation.
(g)      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 $46 million in the three
         months ended December 31, 2002.