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




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 10-Q



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




                FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 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 checkmark  whether the Registrant is an accelerated  filer
(as defined in Rule 12b-2 of the Act). X

     At January 31,  2004,  there were  69,504,506  shares of  Registrant's
Common Stock outstanding.  One Right to purchase  one-thousandth of a share
of Series A  Participating  Cumulative  Preferred  Stock  accompanies  each
outstanding share of Registrant's Common Stock.


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







                       PART I - FINANCIAL INFORMATION
                       ------------------------------

ITEM 1.  FINANCIAL STATEMENTS


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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
STATEMENTS OF CONSOLIDATED INCOME

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Three months ended
                                                                                                             December 31
                                                                                                      ------------------------
(In millions except per share data)                                                                         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) - Note B                                     (5)         (91)
                                                                                                      -----------   ----------
NET INCOME (LOSS)                                                                                     $       34    $     (92)
                                                                                                      ===========   ==========

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

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

DIVIDENDS PAID PER COMMON SHARE                                                                       $     .275    $    .275



SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                     2




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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

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


                                         ASSETS
                                         ------
                                                                                                              
CURRENT ASSETS
      Cash and cash equivalents                                                 $         201       $        223       $       119
      Accounts receivable                                                               1,083              1,170               975
      Allowance for doubtful accounts                                                     (38)               (35)              (36)
      Inventories - Note A                                                                483                441               474
      Deferred income taxes                                                               110                142                83
      Assets of discontinued operations held for sale                                       -                  -               201
      Other current assets                                                                103                144                89
                                                                                ---------------     --------------     -------------
                                                                                        1,942              2,085             1,905
INVESTMENTS AND OTHER ASSETS
      Investment in Marathon Ashland Petroleum LLC (MAP)                                2,335              2,448             2,300
      Goodwill                                                                            527                523               511
      Asbestos insurance receivable (noncurrent portion)                                  403                399               402
      Other noncurrent assets                                                             355                340               328
                                                                                ---------------     --------------     -------------
                                                                                        3,620              3,710             3,541
PROPERTY, PLANT AND EQUIPMENT
      Cost                                                                              2,999              2,959             2,917
      Accumulated depreciation, depletion and amortization                             (1,780)            (1,748)           (1,653)
                                                                                ---------------     --------------     -------------
                                                                                        1,219              1,211             1,264
                                                                                ---------------     --------------     -------------

                                                                                $       6,781       $      7,006       $     6,710
                                                                                ===============     ==============     =============


                        LIABILITIES AND STOCKHOLDERS' EQUITY
                        ------------------------------------
CURRENT LIABILITIES
      Debt due within one year                                                  $         145       $        102       $       228
      Trade and other payables                                                          1,123              1,371             1,022
      Liabilities of discontinued operations held for sale                                  -                  -                34
      Income taxes                                                                         56                 11                22
                                                                                ---------------     --------------     -------------
                                                                                        1,324              1,484             1,306
NONCURRENT LIABILITIES
      Long-term debt (less current portion)                                             1,429              1,512             1,598
      Employee benefit obligations                                                        399                385               518
      Deferred income taxes                                                               221                291               150
      Reserves of captive insurance companies                                             173                168               174
      Asbestos litigation reserve (noncurrent portion)                                    562                560               525
      Other long-term liabilities and deferred credits                                    355                353               364
      Commitments and contingencies - Notes D and F
                                                                                ---------------     --------------     -------------
                                                                                        3,139              3,269             3,329

COMMON STOCKHOLDERS' EQUITY                                                             2,318              2,253             2,075
                                                                                ---------------     --------------     -------------

                                                                                $       6,781       $      7,006       $     6,710
                                                                                ===============     ==============     =============


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


BALANCE AT OCTOBER 1, 2003                       $          68     $         350     $       1,961      $        (126)     $  2,253
      Total comprehensive income (1)                                                            34                 30            64
      Cash dividends                                                                           (19)                             (19)
      Issued common stock under
        stock incentive plans                                1                19                                                 20
                                                 --------------    --------------    --------------     --------------     ---------
BALANCE AT DECEMBER 31, 2003                     $          69     $         369     $       1,976      $         (96)     $  2,318
                                                 ==============    ==============    ==============     ==============     =========

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

                                                                                                             Three months ended
                                                                                                                 December 31
                                                                                                        ----------------------------
      (In millions)                                                                                         2003               2002
      ------------------------------------------------------------------------------------------------------------------------------

      Net income (loss)                                                                                 $     34           $    (92)
      Unrealized translation adjustments                                                                      29                  7
          Related tax benefits                                                                                 1                  1
                                                                                                        ---------          ---------
      Total comprehensive income (loss)                                                                 $     64           $    (84)
                                                                                                        =========          =========

      ------------------------------------------------------------------------------------------------------------------------------
      At December 31, 2003, the accumulated other comprehensive loss of $96 million (after tax) was comprised of net unrealized
      translation gains of $20 million and a minimum pension liability of $116 million.




SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                     4





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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
STATEMENTS OF CONSOLIDATED CASH FLOWS

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Three months ended
                                                                                                             December 31
                                                                                                      ------------------------
(In millions)                                                                                               2003         2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
CASH FLOWS FROM OPERATIONS
      Income (loss) from continuing operations                                                        $       39    $      (1)
      Expense (income) not affecting cash
          Depreciation, depletion and amortization                                                            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 (1)                                                        (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                                                             (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

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                                              223           90
                                                                                                      -----------   ----------

CASH AND CASH EQUIVALENTS - END OF PERIOD                                                             $      201    $     119
                                                                                                      ===========   ==========

- ------------------------------------------------------------------------------------------------------------------------------------
(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, 2003.  Results of  operations  for the
period ended December 31, 2003, are not  necessarily  indicative of results
to be expected for the year ending September 30, 2004.

INVENTORIES


- --------------------------------------------------------------------------------------------------------------------
                                                                    December 31      September 30       December 31
(In millions)                                                              2003              2003              2002
- --------------------------------------------------------------------------------------------------------------------
                                                                                               
Chemicals and plastics                                              $       372      $        333       $       351
Construction materials                                                       61                67                70
Petroleum products                                                           71                66                63
Other products                                                               53                48                48
Supplies                                                                      4                 5                 5
Excess of replacement costs over LIFO carrying values                       (78)              (78)              (63)
                                                                    ------------     -------------      ------------
                                                                    $       483      $         441     $         474
                                                                    ============     =============     =============

 EARNINGS PER SHARE

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


- ------------------------------------------------------------------------------------------------------------------------
                                                                                                   Three months ended
                                                                                                      December 31
                                                                                                 -----------------------
(In millions except per share data)                                                                   2003         2002
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                        
NUMERATOR
Numerator for basic and diluted EPS - Income (loss)
   from continuing operations                                                                    $      39    $      (1)
                                                                                                 ==========   ==========
DENOMINATOR
Denominator for basic EPS - Weighted average
      common shares outstanding                                                                         69           68
Common shares issuable upon exercise of stock options                                                    -            -
                                                                                                 ----------   ----------
Denominator for diluted EPS - Adjusted weighted
      average shares and assumed conversions                                                            69           68
                                                                                                 ==========   ==========

BASIC EPS                                                                                        $     .56    $    (.02)
DILUTED EPS                                                                                      $     .56    $    (.02)



                                     6




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

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

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

NOTE B - DISCONTINUED OPERATIONS

Ashland is subject to  liabilities  from claims  alleging  personal  injury
caused  by  exposure  to  asbestos.   Such  claims  result  primarily  from
indemnification  obligations undertaken in 1990 in connection with the sale
of Riley Stoker Corporation, a former subsidiary.  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  through  December  2012.  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 increase in the asbestos reserve was
offset in part by probable insurance recoveries valued at $235 million. The
resulting $155 million pretax charge to income,  net of deferred income tax
benefits  of  $60  million,   was  reflected  as  an  after-tax  loss  from
discontinued  operations  of $95 million in the  Statement of  Consolidated
Income for the three months ended  December 31, 2002.  Additional  reserves
have been provided since then to maintain the reserve to cover the expected
costs on a rolling  ten-year  basis.  See Note F for further  discussion of
Ashland's asbestos-related litigation.

On August 29, 2003, Ashland sold the net assets of its Electronic Chemicals
business  and  certain  related  subsidiaries  in a  transaction  valued at
approximately $300 million before tax.  Electronic  Chemicals was a part of
Ashland  Specialty  Chemical,  providing  ultra  pure  chemicals  and other
products  and  services  to  the  worldwide  semiconductor  industry,  with
revenues of $215 million in 2003,  $217 million in 2002 and $212 million in
2001. The sale reflects Ashland's strategy to optimize its business mix and
focus  greater  attention  on the  remaining  chemical  and  transportation
construction operations where it can achieve strategic advantage. Ashland's
after-tax  proceeds  were used  primarily  to reduce  debt.  All assets and
liabilities  of  Electronic  Chemicals  are  classified  as  current in the
December 31, 2002 balance  sheet.  Assets of $201 million were  composed of
current assets of $54 million, investments and other assets of $23 million,
and  property,  plant and  equipment of $124  million.  Liabilities  of $34
million were composed of current  liabilities of $21 million and noncurrent
liabilities of $13 million.

Components  of  amounts  reflected  in the  income  statements  related  to
discontinued operations are presented in the following table.


- ------------------------------------------------------------------------------------------------------------------------
                                                                                                   Three months ended
                                                                                                      December 31
                                                                                                 -----------------------
(In millions)                                                                                         2003         2002
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                        
PRETAX INCOME (LOSS) FROM DISCONTINUED OPERATIONS
      Reserves for asbestos-related litigation                                                   $      (7)   $    (155)
      Electronic Chemicals                                                                               -            5
INCOME TAXES
      Reserves for asbestos-related litigation                                                           2           60
      Electronic Chemicals                                                                               -           (1)
                                                                                                 ----------   ----------
RESULTS FROM DISCONTINUED OPERATIONS (NET OF INCOME TAXES)                                       $      (5)   $     (91)
                                                                                                 ==========   ==========


NOTE C - UNCONSOLIDATED AFFILIATES

Separate  financial  statements for MAP required by Rule 3-09 of Regulation
S-X will be filed as an amendment to Ashland's  Annual  Report on Form 10-K
within 90 days after the end of MAP's fiscal year, which ended December 31,
2003. Unaudited income statement information for MAP is shown below.


                                     7






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

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

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

NOTE C - UNCONSOLIDATED AFFILIATES (CONTINUED)

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


- ------------------------------------------------------------------------------------------------------------------------
                                                                                                   Three months ended
                                                                                                      December 31
                                                                                                 -----------------------
(In millions)                                                                                         2003         2002
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Sales and operating revenues                                                                     $   9,558    $   7,078
Income from operations                                                                                  99           94
Net income                                                                                              96           92
Ashland's equity income                                                                                 32           31


NOTE D - 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  $99
million at December 31, 2003. If Ashland had cancelled those leases at that
date, its maximum  obligations  under the residual value  guarantees  would
have  amounted  to $86  million.  Ashland  does not  expect  to  incur  any
significant charge to earnings under these guarantees, $19 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 to the leases.

OTHER COMMITMENTS

Ashland  has  guaranteed  38% of  MAP's  payments  for  certain  crude  oil
purchases,  up to a maximum guarantee of $95 million. At December 31, 2003,
Ashland's  contingent  liability  under  this  guarantee  amounted  to  $62
million.  Although  Ashland  has not made and does not  expect  to make any
payments  under  this  guarantee,  it has  recorded  the fair  value of the
guarantee obligation, which is not significant.

NOTE E - EMPLOYEE BENEFIT PLANS

The  following   table   details  the   components  of  pension  and  other
postretirement benefit costs.


- ------------------------------------------------------------------------------------------------------------------------
                                                                                                 Other postretirement
                                                                       Pension benefits                benefits
                                                                    ------------------------   -------------------------
(In millions)                                                            2003          2002          2003          2002
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                 
THREE MONTHS ENDED DECEMBER 31
Service cost                                                        $      12     $       9    $        4    $        3
Interest cost                                                              17            14             6             6
Expected return on plan assets                                            (15)          (11)            -             -
Other amortization and deferral                                             7             7            (4)           (2)
                                                                    ----------    ----------   -----------   -----------
                                                                    $      21     $      19    $        6    $        7
                                                                    ==========    ==========   ===========   ===========


Presently,  Ashland  anticipates  contributing  $120 million to its pension
plans  during  fiscal  2004.  As of  December  31,  2003,  $54  million  of
contributions have been made.



                                     8





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

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

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

NOTE E - EMPLOYEE BENEFIT PLANS (CONTINUED)

On January 12, 2004, the Financial  Accounting Standards Board issued Staff
Position No. FAS 106-1,  "Accounting and Disclosure Requirements Related to
the Medicare Prescription Drug, Improvement and Modernization Act of 2003."
In accordance  with that Staff  Position,  Ashland has elected to defer the
impact of the Medicare Prescription Drug, Improvement and Modernization Act
of 2003 (Act) until authoritative  guidance on the accounting is issued. As
a result, the accumulated postretirement benefit obligation or net periodic
postretirement  benefit costs in the financial  statements or  accompanying
notes do not reflect the effects of the Act,  which are not yet  reasonably
determinable.

NOTE F - LITIGATION, CLAIMS AND CONTINGENCIES

ASBESTOS-RELATED LITIGATION

Ashland is subject to  liabilities  from claims  alleging  personal  injury
caused  by  exposure  to  asbestos.   Such  claims  result  primarily  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.


- ----------------------------------------------------------------------------------------------------------------------
                                                 Three months ended
                                                    December 31                     Years ended September 30
                                             ---------------------------    ------------------------------------------
(In thousands)                                     2003            2002           2003            2002           2001
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                   
Open claims - beginning of period                   198             160            160             167            118
New claims filed                                      7              22             66              45             52
Claims settled                                       (2)             (3)            (7)            (15)            (2)
Claims dismissed                                     (5)             (8)           (21)            (37)            (1)
                                             -----------     -----------    -----------     -----------    -----------
Open claims - end of period                         198             171            198             160            167
                                             ===========     ===========    ===========     ===========    ===========


Since  October 1, 2000,  Riley has been  dismissed as a defendant in 71% of
the  resolved  claims.  Amounts  spent  on  litigation  defense  and  claim
settlements  totaled $13 million for the quarter  ended  December 31, 2003,
compared to $17 million for the quarter ended December 31, 2002, and annual
costs of $45 million in 2003, $38 million in 2002 and $15 million in 2001.

During the  December  2002  quarter,  Ashland  increased  its  reserve  for
litigation defense and claim settlement costs related to asbestos claims by
$390 million.  After that increase,  Ashland's asbestos reserve covered the
costs expected to be paid through  December  2012, and additional  reserves
have been provided since then to maintain the reserve to cover the expected
costs on a rolling ten-year basis. 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 $612 million at December 31, 2003,  compared
to $575 million at December 31, 2002.



                                     9





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

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

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

NOTE F - LITIGATION, CLAIMS AND CONTINGENCIES (CONTINUED)

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.

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.

Ashland has insurance coverage for most of the litigation defense and claim
settlement  costs  incurred in  connection  with its asbestos  claims,  and
coverage-in-place  agreements  exist  with  the  insurance  companies  that
provide  substantially all of the coverage  currently being accessed.  As a
result,  increases  in the asbestos  reserve  have been  largely  offset by
probable  insurance  recoveries.  The amounts not recoverable are generally
due from insurers that are insolvent,  rather than as a result of uninsured
claims or the exhaustion of Ashland's insurance  coverage.

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;  one assumption of which is that all solvent insurance
carriers  remain  solvent.  Although  coverage  limits are  resolved in the
coverage-in-place agreement with Equitas Limited (Equitas) and other London
companies,  which collectively  provide a significant  portion of Ashland's
insurance coverage for asbestos claims,  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,  Ashland has used the least  favorable  interpretation  of this
agreement,  which results in a significant  discount being applied to value
those  recoveries.  Ashland will continue to apply this  methodology  until
such time as the disagreement is resolved.

At December 31, 2003,  Ashland's  receivable  for  recoveries of litigation
defense  and claim  settlement  costs from its  insurers  amounted  to $433
million, of which $34 million relates to costs previously paid. Receivables
from  insurance  companies  amounted to $427  million at December 31, 2002.
About 35% of the estimated receivables from insurance companies at December
31, 2003,  are expected to be due from 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.


                                    10






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

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

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

NOTE F - LITIGATION, CLAIMS AND CONTINGENCIES (CONTINUED)

ENVIRONMENTAL PROCEEDINGS

Ashland is subject to various federal,  state and local  environmental laws
and  regulations  that  require  environmental  assessment  or  remediation
efforts (collectively  environmental remediation) at multiple locations. At
December 31, 2003, such locations  included 102 waste treatment or disposal
sites where Ashland has been identified as a potentially  responsible party
under Superfund or similar state laws, approximately 135 current and former
operating  facilities  (including certain operating  facilities conveyed to
MAP) and about 1,220 service  station  properties.  Ashland's  reserves for
environmental  remediation  amounted to $173  million at December 31, 2003,
and $175  million at December  31, 2002.  Such  amounts  reflect  Ashland's
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 environmental  remediation
continues.

No  individual  remediation  location is material to Ashland as its largest
reserve  for any site is less  than 10% of the  remediation  reserve.  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.


                                    11






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

ASHLAND INC. AND CONSOLIDATED SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            Three months ended
                                                                                                                December 31
                                                                                                          ------------------------
(In millions)                                                                                                  2003          2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
REVENUES
    Sales and operating revenues
       APAC                                                                                               $     650     $     558
       Ashland Distribution                                                                                     696           637
       Ashland Specialty Chemical                                                                               311           283
       Valvoline                                                                                                290           281
       Intersegment sales
          Ashland Distribution                                                                                   (5)           (5)
          Ashland Specialty Chemical                                                                            (19)          (16)
                                                                                                          ----------    ----------
                                                                                                              1,923         1,738
    Equity income
       APAC                                                                                                       4             2
       Ashland Specialty Chemical                                                                                 2             2
       Refining and Marketing                                                                                    32            31
                                                                                                          ----------    ----------
                                                                                                                 38            35
    Other income
       APAC                                                                                                       4             3
       Ashland Distribution                                                                                       5            10
       Ashland Specialty Chemical                                                                                 2             3
       Valvoline                                                                                                  1             1
       Refining and Marketing                                                                                    (1)            -
       Corporate                                                                                                  2             1
                                                                                                          ----------    ----------
                                                                                                                 13            18
                                                                                                          ----------    ----------
                                                                                                          $   1,974     $   1,791
                                                                                                          ==========    ==========
OPERATING INCOME
    APAC                                                                                                  $      30     $       -
    Ashland Distribution                                                                                         13             9
    Ashland Specialty Chemical                                                                                   23            13
    Valvoline                                                                                                    20            15
    Refining and Marketing (1)                                                                                   26            24
    Corporate                                                                                                   (20)          (29)
                                                                                                          ----------    ----------
                                                                                                          $      92     $      32
                                                                                                          ==========    ==========

- ------------------------------------------------------------------------------------------------------------------------------------
(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
INFORMATION BY INDUSTRY SEGMENT

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            Three months ended
                                                                                                               December 31
                                                                                                          ------------------------
                                                                                                               2003         2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                
OPERATING INFORMATION
APAC
    Construction backlog at December 31 (millions) (1)                                                    $   1,659    $   1,697
    Net construction job revenues (millions) (2)                                                          $     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)                                                          .5           .5
Ashland Distribution (3)
    Sales per shipping day (millions)                                                                     $    11.2    $    10.3
    Gross profit as a percent of sales                                                                         14.9%        15.9%
Ashland Specialty Chemical (3)
    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 (4)
    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) (5)                                                      1,355        1,306
    Refining and wholesale marketing margin (per barrel) (6)                                              $    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) (7)                                                                   $     547    $     583
       Merchandise margin (as a percent of sales)                                                              24.8%        24.1%

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

(1)      Includes   APAC's   proportionate   share   of  the   backlog   of
         unconsolidated joint ventures.
(2)      Total construction job revenues, less subcontract costs.
(3)      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.
(4)      Amounts represent 100% of MAP's operations,  in which Ashland owns
         a 38% interest.
(5)      Total average  daily volume of all refined  product sales to MAP's
         wholesale,  branded and retail (SSA) customers.
(6)      Sales revenue less cost of refinery inputs, purchased products and
         manufacturing expenses, including depreciation.
(7)      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.


                                    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 net income of $34 million for the quarter ended  December
31,  2003,  compared to a net loss of $92  million  for the  quarter  ended
December 31, 2002. Ashland's income from continuing  operations amounted to
$39 million for the quarter ended December 31, 2003,  compared to a loss of
$1  million  for  the  quarter  ended  December  31,  2002.   Results  from
discontinued  operations,  consisting  primarily  of charges  for  asbestos
liabilities,  accounted  for the  difference  in net income and income from
continuing operations.

Ashland's performance during the December 2003 quarter was very encouraging
to management.  As the first quarter performance shows,  Ashland is growing
sales volumes while lowering selling,  general and administrative expenses.
The overall  performance of Ashland's wholly owned businesses  demonstrates
the strength of the corporate  strategy.  Ashland Paving And  Construction,
Inc.  (APAC),   Ashland  Distribution,   Ashland  Specialty  Chemical,  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. An analysis of operating income
by industry segment follows.

APAC

APAC  reported  operating  income  of $30  million  for the  December  2003
quarter, compared to near break-even results for the December 2002 quarter.
In many of the states in which APAC operates,  rainfall during the December
2002  quarter  was among the  highest  levels on  record.  In  addition  to
hampering  the  overall  level  of  construction   activity,   the  weather
conditions resulted in significant levels of rework and created significant
inefficiencies  in completing the construction  work performed.  Reflecting
more  normal  weather   conditions  in  the  December  2003  quarter,   net
construction   job  revenues  (total   construction   job  revenues,   less
subcontract  costs)  increased  20%  from  the  prior  year  period,  while
production of hot-mix asphalt increased 18%. Aggregate  production declined
4%, due in part to the  completion of a major highway job, which consumed a
large quantity of aggregate during its construction.  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 December  31, 2003, 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 to
leverage  its strong  construction  capabilities  with both small and large
projects.

ASHLAND DISTRIBUTION

Ashland  Distribution  reported  operating  income of $13  million  for the
December 2003  quarter,  a 44%  improvement  compared to $9 million for the
December 2002 quarter. Successful efforts to lower costs contributed to the
improvement.  Ashland  Distribution  also  demonstrated its ability to grow
faster  than its  markets,  with  sales  per  shipping  day up 9% and sales
volumes up 6%. The  favorable  effects of the higher  sales were  partially
offset by a lower gross profit percentage,  reflecting lower margins across
all business  units.  Income from  litigation  settlements  and asset sales
amounted to $2 million in the December 2003 quarter  compared to $6 million
in the December 2002 quarter.


                                    14





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

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

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

ASHLAND SPECIALTY CHEMICAL

Operating  income for  Ashland  Specialty  Chemical  was $23 million in the
December 2003 quarter,  a 77% improvement over the $13 million reported for
the December  2002  quarter.  Results from the  thermoset  core  businesses
(Casting Solutions,  Composite Polymers,  Specialty Polymers and Adhesives,
and  Maleic  Anhydride)  increased  32%,  while  the water  treatment  core
businesses (Drew Industrial and Drew Marine) increased 29%. These increases
were driven by improved sales volumes,  due in part to Specialty Chemical's
continuing  penetration  of high value  markets,  such as foundry  sleeves,
cultured marble for the  construction  industry,  clear label adhesives and
pathogen  control in waterborne  systems.  The favorable  effects of higher
sales  volumes were  partially  offset by lower gross  profit  percentages,
reflecting  higher raw  material  costs.  Most  noticeable  were the steady
increases in styrene  prices  since May 2003 and butane  prices since April
2003.  Styrene is a major  component of  unsaturated  polyester  resins and
butane is the feedstock for maleic anhydride.

VALVOLINE

Valvoline  reported a record December  quarter with operating income of $20
million,  a 33% improvement  over the $15 million  reported in the December
2002 quarter.  Valvoline-branded lubricant sales volumes improved 5% on the
strength of a 20% increase in sales volumes for premium products  (MaxLife,
Durablend and SynPower).  Valvoline  Instant Oil Change (VIOC) had its best
quarter ever. VIOC's operating income rose 49% due in part to a 9% increase
in  revenues  from  transmission,  cooling,  fuel  and air  quality  system
services and a 7% increase in premium lubricant oil changes.

REFINING AND MARKETING

Operating income from Refining and Marketing,  which consists  primarily of
equity income from Ashland's 38% ownership interest in MAP, amounted to $26
million for the quarter  ended  December 31, 2003,  compared to $24 million
for the  December  2002  quarter.  Equity  income from MAP's  refining  and
wholesale marketing operations declined $4 million, due to a sharp increase
in crude  oil costs  during  December,  which  resulted  in lower  margins,
particularly in MAP's primary Midwest market.  The effects of the resulting
22 cents per  barrel  decline in MAP's  refining  and  wholesale  marketing
margin were partially  offset by the impact of higher refinery  throughput.
Less planned  maintenance  during the December 2003 quarter  enabled MAP to
process about 8 million more barrels of crude oil and other feedstocks. The
increased  throughput and lower expenses  resulted in a $5 million increase
in equity income from MAP's transportation  operations.  Equity income from
MAP's retail  operations  (Speedway  SuperAmerica and a 50% interest in the
Pilot Travel  Centers joint venture)  increased $1 million,  due to the net
effects of higher  product and  merchandise  margins,  partially  offset by
lower volumes reflecting the sale of SSA's southern stores in the June 2003
quarter.

CORPORATE

Corporate  expenses  amounted to $20 million in the quarter ended  December
31,  2003,  compared  to $29  million in the  December  2002  quarter.  The
decrease  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.

NET INTEREST AND OTHER FINANCIAL COSTS

Net  interest  and other  financial  costs  declined  to $30 million in the
December  2003  quarter,  compared  to $32  million  in the  December  2002
quarter, reflecting a reduction in the average level of debt outstanding.



                                    15





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

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

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

DISCONTINUED OPERATIONS

As  described  in  Notes B and F to the  Condensed  Consolidated  Financial
Statements,  Ashland's results from discontinued operations include charges
associated  with  estimated  future  asbestos   liabilities  less  probable
insurance  recoveries,   as  well  as  net  income  from  the  discontinued
operations  of  its  Electronic   Chemicals  business.   Such  amounts  are
summarized below.


- ------------------------------------------------------------------------------------------------------------------------
                                                                                                   Three months ended
                                                                                                      December 31
                                                                                                 -----------------------
(In millions)                                                                                         2003         2002
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                        
PRETAX INCOME (LOSS) FROM DISCONTINUED OPERATIONS
      Reserves for asbestos-related litigation                                                   $      (7)   $    (155)
      Electronic Chemicals                                                                               -            5
INCOME TAXES
      Reserves for asbestos-related litigation                                                           2           60
      Electronic Chemicals                                                                               -           (1)
                                                                                                 ----------   ----------
RESULTS FROM DISCONTINUED OPERATIONS (NET OF INCOME TAXES)                                       $      (5)   $     (91)
                                                                                                 ==========   ==========


FINANCIAL POSITION

LIQUIDITY

Cash flows from operations, a major source of Ashland's liquidity, amounted
to $68 million for the three  months ended  December 31, 2003,  compared to
$55  million  for  the  three   months  ended   December  31,  2002.   Cash
distributions  from  MAP  amounting  to $146  million  in the  2003  period
compared  to $82  million in the 2002  period.  Partially  offsetting  this
increase were $54 million in  contributions  to Ashland's  pension plans in
the  December  2003  quarter,  compared  to no  such  contributions  in the
December 2002 quarter.  Ashland's cash flows from  operations  exceeded its
capital requirements for net property additions and dividends by $4 million
for the three months ended December 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 (S&P).  In August 2003,
S&P revised its outlook on Ashland to  negative  from  stable,  and lowered
Ashland's  commercial paper rating to A-3 from A-2. This action  materially
restricts, and could at times eliminate, the availability of the commercial
paper  market to  Ashland.  Ashland  has two  revolving  credit  agreements
providing for up to $350 million in borrowings.  Although  Ashland borrowed
$175 million under these agreements to repay commercial paper shortly after
the S&P downgrade, the revolving credit agreements were not used during the
quarter  ended  December 31, 2003.  While the revolving  credit  agreements
contain covenants limiting new borrowings based on Ashland's  stockholders'
equity, these agreements would have permitted an additional $1.8 billion of
borrowings  at December 31, 2003.  Additional  permissible  borrowings  are
increased  (decreased) by 150% of any increase  (decrease) in stockholders'
equity.

At December 31, 2003,  working capital (excluding debt due within one year)
amounted to $763  million,  compared to $703 million at September 30, 2003,
and $827  million at December  31,  2002.  The amount at December  31, 2002
included net assets of $167 million of the discontinued Electronic Chemical
operations held for sale.  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 $78  million at  December  31, 2003 and
September  30, 2003,  and $63 million at December 31, 2002.  Liquid  assets
(cash, cash equivalents and



                                    16





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

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

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

LIQUIDITY (CONTINUED)

accounts receivable) amounted to 94% of current liabilities at December 31,
2003, compared to 92% at September 30, 2003, and 81% at December 31, 2002.

CAPITAL RESOURCES

For the three months ended December 31, 2003,  property  additions amounted
to $53 million,  compared to $23 million for the same period last year. The
increase  reflects a $33 million buyout of an operating lease for a portion
of the  buildings on Ashland's  Dublin,  Ohio campus.  Ashland  anticipates
meeting its remaining 2003 capital  requirements for property additions and
dividends from internally generated funds.

Ashland's  debt level amounted to $1.6 billion at December 31 and September
30,  2003,  and $1.8  billion at December  31,  2002.  Debt as a percent of
capital employed amounted to 40.4% at December 31, 2003,  compared to 41.7%
at  September  30, 2003,  and 46.8% at December  31, 2002.  At December 31,
2003, Ashland's debt included $33 million of floating-rate obligations, and
the interest rates on an additional $183 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 $181  million  of  third-party  debt  underlying  those
transactions.   As  a  result,  Ashland  was  exposed  to  fluctuations  in
short-term  interest rates on $397 million of debt  obligations at December
31, 2003.

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 Annual Report on Form 10-K
for the  fiscal  year ended  September  30,  2003.  Ashland  undertakes  no
obligation  to   subsequently   update  or  revise  these   forward-looking
statements.


                                    17






ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Ashland's market risk exposure at December 31, 2003 is generally consistent
with the types and amounts of market risk exposures  presented in Ashland's
Annual Report on Form 10-K for the fiscal year ended September 30, 2003.

ITEM 4.  CONTROLS AND PROCEDURES

(a)      As of the end of the  period  covered  by this  quarterly  report,
         Ashland,  under the supervision and with the  participation of its
         management,  including  Ashland's Chief Executive  Officer and its
         Chief Financial Officer,  evaluated the effectiveness of Ashland's
         disclosure  controls and procedures pursuant to Rule 13a-15(b) and
         15d-15(b)  promulgated under the Securities  Exchange Act of 1934,
         as  amended.  Based  upon that  evaluation,  the  Chief  Executive
         Officer  and  Chief  Financial  Officer  have  concluded  that the
         disclosure controls and procedures were effective.

(b)      There were no significant  changes in Ashland's  internal  control
         over  financial  reporting,  or in other  factors,  that  occurred
         during  the  period  covered by this  quarterly  report  that have
         materially  affected,  or  are  reasonably  likely  to  materially
         affect, Ashland's internal control over financial reporting.



                                    18







                        PART II - OTHER INFORMATION
- --------------------------------------------------------------------------------
     ITEM 1.  LEGAL PROCEEDINGS

     ENVIRONMENTAL  PROCEEDINGS  -  (1)  Under  the  federal  Comprehensive
Environmental  Response  Compensation  and  Liability  Act (as amended) and
similar state laws,  Ashland may be subject to joint and several  liability
for  clean-up  costs in  connection  with  alleged  releases  of  hazardous
substances  at  sites  where  it  has  been  identified  as a  "potentially
responsible party" ("PRP"). As of December 31, 2003, Ashland had been named
a PRP at 102 waste treatment or disposal  sites.  These sites are currently
subject to ongoing  investigation and remedial activities,  overseen by the
United States Environmental  Protection Agency ("USEPA") 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 in
this quarterly report on Form 10-Q.

     (2) On May 13, 2002,  Ashland  entered into a plea  agreement with the
U.S.  Attorney's Office for the District of Minnesota and the Environmental
Crimes Section of the U.S.  Department of Justice  regarding a May 16, 1997
sewer fire at the St. Paul Park, Minnesota refinery,  which is now owned by
MAP. As part of the plea  agreement,  Ashland  entered  guilty pleas to two
federal misdemeanors, paid a $3.5 million fine related to violations of the
Clean Air Act ("CAA"),  paid $3.55 million as  restitution to the employees
injured in the fire,  and paid $200,000 as  restitution  to the  responding
rescue units.  Ashland also agreed to complete  certain upgrades to the St.
Paul Park  refinery's  process  sewers,  junction  boxes and drains to meet
standards  established  by  Subpart  QQQ  of  the  New  Source  Performance
Standards of the CAA (the "Refinery Upgrades").

     In addition,  as part of the plea  agreement,  Ashland  entered into a
deferred prosecution agreement,  wherein prosecution of a separate count of
the indictment charging Ashland with violating Subpart QQQ was deferred for
four years.  The deferred  prosecution  agreement  provides that if Ashland
satisfies the terms and  conditions of the plea agreement and completes the
Refinery Upgrades,  the deferred  prosecution  agreement will terminate and
the United States will dismiss that count with prejudice.  If, however,  it
is  determined  by the court that  Ashland  willfully  violated any term or
condition  of the plea  agreement  during the deferral  period,  the United
States may re-initiate prosecution of the deferred count of the indictment,
using an admission  made by Ashland for purposes of the plea agreement that
Ashland  knowingly  operated  the St. Paul Park  refinery in  violation  of
certain Subpart QQQ standards.

     As part of its  sentence,  Ashland  was placed on  probation  for five
years.  The primary  condition of probation is an obligation  not to commit
future federal,  state,  or local crimes.  If Ashland were to commit such a
crime,  it would be subject not only to prosecution for that new violation,
but the  government  could  also seek to revoke  Ashland's  probation.  The
probation  office has retained an independent  environmental  consultant to
review and  monitor  Ashland's  compliance  with  applicable  environmental
requirements  and the terms and  conditions  of  probation.  The court also
included  other  customary  terms  and  restrictions  of  probation  in its
probation order.

     (3) Pursuant to a 1988 RCRA  Administrative  Consent  Order  ("Consent
Order"),  Ashland is remediating  soil and groundwater at a former chemical
distribution  facility  site in Lansing,  Michigan.  The USEPA has asserted
that Ashland has not complied with certain  provisions of the Consent Order
and,  although Ashland disputes this assertion,  Ashland and the USEPA have
agreed to resolve the dispute.  Ashland has agreed to payment of a $650,000
penalty,  pending agreement on settlement terms and conditions.  Ashland is
continuing  to  work  with  the  USEPA  to  define   Ashland's   continuing
obligations under the Consent Order. No formal penalty  proceeding has been
initiated.


                                    19





     ASBESTOS-RELATED  LITIGATION - For  additional  information  regarding
liabilities  arising from  asbestos-related  litigation,  see Note F to the
Condensed  Consolidated  Financial  Statements in this quarterly  report on
Form 10-Q.

     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 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.

     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.

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

(a)      Ashland's  Annual Meeting of Shareholders  was held on January 29,
         2004  at  the  Metropolitan  Club,  50 E.  RiverCenter  Boulevard,
         Covington, Kentucky at 10:30 a.m.

(b)      Ashland's  shareholders  at said meeting  elected  four  directors
         (Ernest H. Drew, Mannie L. Jackson,  Theodore M. Solso and Michael
         J. Ward) to serve a three-year term.


                                                             Votes
                                                             -----
                                                  Affirmative      Withheld
                                                  -----------     ---------
         Ernest H. Drew                           60,050,247      1,303,734
         Mannie L. Jackson                        59,924,937      1,429,044
         Theodore M. Solso                        60,065,095      1,288,886
         Michael J. Ward                          58,516,407      2,837,574


Directors  who  continued  in office:  Bernadine P. Healy,  M.D.,  James J.
O'Brien, W. L. Rouse, Roger W. Hale, Patrick F.Noonan, Jane C. Pfeiffer and
George A. Schaefer, Jr.


                                    20



(c)      Ashland's shareholders at said meeting ratified the appointment of
         E&Y as  independent  auditors  for  fiscal  year 2004 by a vote of
         58,537,728   affirmative,   to  2,313,206   negative  and  503,047
         abstention votes.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits
         --------

12       Computation of Ratio of Earnings to Fixed Charges.

31.1     Certificate  of James  J.  O'Brien,  Chief  Executive  Officer  of
         Ashland pursuant to Section 302 of the Sarbanes-Oxley Act of 2002,
         18 U.S.C. Section 1350.

31.2     Certificate of J. Marvin Quin, Chief Financial  Officer of Ashland
         pursuant to Section 302 of the  Sarbanes-Oxley Act of 2002, U.S.C.
         Section 1350.

32       Certificate  of James  J.  O'Brien,  chief  Executive  Officer  of
         Ashland,  and J. Marvin Quin, Chief Financial  Officer of Ashland,
         pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

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

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

(1)      A report on Form 8-K dated October 1, 2003 containing a Regulation
         FD disclosure.

(2)      A report on Form 8-K dated  October 21, 2003  reporting  Ashland's
         fourth quarter and fiscal 2003 results.

(3)      A  report  on  Form  8-K  dated  October  23,  2003  containing  a
         Regulation FD disclosure.

(4)      A report on Form 8-K dated November 26, 2003, as amended by a Form
         8-K/A  dated  November  26,  2003,   containing  a  Regulation  FD
         disclosure.

(5)      A  report  on Form  8-K  dated  December  12,  2003  containing  a
         Regulation FD disclosure.

(6)      A  report  on Form  8-K  dated  December  19,  2003  containing  a
         Regulation FD disclosure.

(7)      A report on Form 8-K dated January 7, 2004  announcing  that Garry
         M. Higdem was named to succeed  David J.  D'Antoni as President of
         Ashland Paving And Construction, Inc.

(8)      A  report  on  Form  8-K  dated  January  26,  2004  containing  a
         Regulation FD disclosure.

(9)      A report on Form 8-K dated  January 26, 2004  reporting  Ashland's
         first quarter fiscal 2004 results.


                                    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:  February  12, 2004            /s/ J. Marvin Quin
                                      ------------------------------------------
                                      J. Marvin Quin
                                      Senior Vice President and Chief Financial
                                      Officer (on behalf of the Registrant and
                                      as principal financial officer)



                                    22






                               EXHIBIT INDEX



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

12       Computation of Ratio of Earnings to Fixed Charges.

31.1     Certificate  of James  J.  O'Brien,  Chief  Executive  Officer  of
         Ashland pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2     Certificate of J. Marvin Quin, Chief Financial  Officer of Ashland
         pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32       Certificate  of James  J.  O'Brien,  Chief  Executive  Officer  of
         Ashland,  and J. Marvin Quin, Chief Financial  Officer of Ashland,
         pursuant to Section 906 of the  Sarbanes-Oxley Act of 2002, U.S.C.
         Section 1350.



                                    23