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, 1995



                       Commission file number 1-2918



                                ASHLAND INC.
                          (a Kentucky corporation)



                           I.R.S. No. 61-0122250
                             1000 Ashland Drive
                          Russell, Kentucky 41169



                      Telephone Number: (606) 329-3333




     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
(     )

     At January 31,  1996,  there were  63,808,373  shares of  Registrant's
Common Stock outstanding.  One-half of one Right to purchase one-tenth of a
share of  Cumulative  Preferred  Stock,  Series  of 1987  accompanies  each
outstanding share of Registrant's Common Stock.

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

                          PART I - FINANCIAL INFORMATION


- ----------------------------------------------------------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
STATEMENTS OF CONSOLIDATED INCOME
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                      Three months ended
                                                                                                          December 31
                                                                                                    ----------------------
(In millions except per share data)                                                                 1995            1994(1)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
REVENUES
    Sales and operating revenues (including excise taxes)                                           $   3,079       $   2,924
    Other                                                                                                  94(2)           15
                                                                                                    ----------      ----------
                                                                                                        3,173           2,939
COSTS AND EXPENSES

    Cost of sales and operating expenses                                                                2,350           2,213
    Excise taxes on products and merchandise                                                              238             244
    Selling, general and administrative expenses                                                          289             272
    Depreciation, depletion and amortization                                                               98              94
    General corporate expenses                                                                             23              25
                                                                                                    ----------      ----------
                                                                                                        2,998           2,848
                                                                                                    ----------      ----------

OPERATING INCOME                                                                                          175              91

OTHER INCOME (EXPENSE)
    Interest expense (net of interest income)                                                             (43)            (38)
    Equity income                                                                                           4               6
                                                                                                    ----------      ----------

INCOME BEFORE INCOME TAXES                                                                                136              59
    Income taxes                                                                                          (44)            (16)
    Minority interest in earnings of subsidiaries                                                          (5)             (8)
                                                                                                    ----------      ----------

NET INCOME                                                                                                 87 (2)          35
    Dividends on convertible preferred stock                                                               (5)             (5)
                                                                                                    ----------      ----------

INCOME AVAILABLE TO COMMON SHARES                                                                   $      82       $      30
                                                                                                    ==========      ==========
EARNINGS PER SHARE - Note E
    Primary                                                                                         $    1.29(2)    $     .50
    Assuming full dilution                                                                          $    1.16       $     .50


DIVIDENDS PAID PER COMMON SHARE                                                                     $    .275       $    .275

- ------------------------------------------------------------------------------
(1)  Amounts have been restated to reflect the consolidation of Ashland Coal, 
     Inc. (see Note D).
(2)  Includes a gain of $73 million  ($48 million or 74 cents a share after
     income taxes)  resulting from the settlement of Ashland  Exploration's
     claims in the bankruptcy  reorganization  of Columbia Gas Transmission
     and Columbia Gas Systems.


SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.




- ----------------------------------------------------------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                             December 31        September 30         December 31
(In millions)                                                                       1995                1995                1994(1)
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------

                                ASSETS
                               --------
                                                                                                               
CURRENT ASSETS
    Cash and cash equivalents                                                  $      62            $     52            $      57
    Accounts receivable                                                            1,591               1,600                1,430
    Allowance for doubtful accounts                                                  (25)                (25)                 (21)
    Construction completed and in progress                                            26                  42                   31
    Inventories - Note B                                                             791                 726                  729
    Deferred income taxes                                                             89                  90                   67
    Other current assets                                                             105                  90                   92
                                                                               ----------           ---------           ----------
                                                                                   2,639               2,575                2,385

INVESTMENTS AND OTHER ASSETS
    Investments in and advances to unconsolidated affiliates                         147                 145                  154
    Investments of captive insurance companies                                       200                 192                  182
    Cost in excess of net assets of companies acquired                               106                 107                   81
    Other noncurrent assets                                                          392                 403                  409
                                                                               ----------           ---------           ----------
                                                                                     845                 847                  826

PROPERTY, PLANT AND EQUIPMENT
    Cost                                                                           7,125               7,078                6,809
    Accumulated depreciation, depletion and amortization                          (3,574)             (3,508)              (3,374)
                                                                               ----------           ---------           ----------
                                                                                   3,551               3,570                3,435
                                                                               ----------           ---------           ----------

                                                                               $   7,035            $  6,992            $   6,646
                                                                               ==========           =========           ==========


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

CURRENT LIABILITIES
    Debt due within one year                                                   $     279            $    272            $     267
    Trade and other payables                                                       1,741               1,778                1,579
    Income taxes                                                                      75                  44                   45
                                                                               ----------           ---------           ----------
                                                                                   2,095               2,094                1,891

NONCURRENT LIABILITIES
    Long-term debt (less current portion)                                          1,781               1,828                1,614
    Employee benefit obligations                                                     622                 613                  599
    Reserves of captive insurance companies                                          177                 169                  179
    Deferred income taxes                                                             41                  49                   66
    Other long-term liabilities and deferred credits                                 413                 405                  452
    Commitments and contingencies - Note C
                                                                               ----------           ---------           ----------
                                                                                   3,034               3,064                2,910
MINORITY INTEREST IN CONSOLIDATED 
  SUBSIDIARIES
                                                                                     178                 179                  226

STOCKHOLDERS' EQUITY
    Convertible preferred stock                                                      293                 293                  293
    Common stockholders' equity                                                    1,435               1,362                1,326
                                                                               ----------           ---------           ----------
                                                                                   1,728               1,655                1,619
                                                                               ----------           ---------           ----------

                                                                               $   7,035            $  6,992            $   6,646
                                                                               ==========           =========           ==========
- -----------------------------------------------------------------------------------------------------------------------------------
(1)  Amounts have been restated to reflect the consolidation of Ashland Coal, Inc. (see Note D).


SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.



- -----------------------------------------------------------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
STATEMENTS OF CONSOLIDATED COMMON STOCKHOLDERS' EQUITY
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                   Loan to
                                                                                                 leveraged
                                                                                                  employee
                                                                                                     stock
                                                                                                 ownership
                                                        Common       Paid-in      Retained            plan
(In millions)                                            stock       capital      earnings         (LESOP)     Other         Total
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
BALANCE  AT OCTOBER 1, 1994                            $    61       $   159      $  1,126      $      (33)   $  (11)     $  1,302
   Net income                                                                           35                                      35
   Dividends
     Preferred stock                                                                    (5)                                     (5)
     Common stock                                                                      (16)                                    (16)
   Issued common stock under stock
     incentive plans                                                       3                                                     3
   LESOP loan repayment                                                                                  8                       8
   Other changes                                                                                                  (1)           (1)
                                                       --------      --------     ---------     -----------   -------     ---------
BALANCE AT DECEMBER 31, 1994                           $    61       $   162      $  1,140      $      (25)   $  (12)     $  1,326
                                                       ========      ========     =========     ===========   =======     =========


BALANCE AT OCTOBER 1, 1995                             $    64       $   256      $  1,063      $      (11)   $  (10)     $  1,362
   Net income                                                                           87                                      87
   Dividends
     Preferred stock                                                                    (5)                                     (5)
     Common stock                                                                      (17)                                    (17)
   Issued common stock under stock
     incentive plans                                                       2                                                     2
   LESOP loan repayment                                                                                  3                       3
   Other changes                                                                                                   3             3
                                                       --------      --------     ---------     -----------   -------     ---------
BALANCE AT DECEMBER 31, 1995                           $    64       $   258      $  1,128      $       (8)   $   (7)     $  1,435
                                                       ========      ========     =========     ===========   =======     =========


SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.




- -----------------------------------------------------------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
STATEMENTS OF CONSOLIDATED CASH FLOWS
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                   Three months ended
                                                                                                      December 31
                                                                                             --------------------------------
(In millions)                                                                                    1995                 1994(1)
===================================================================================================================================
                                                                                                            
CASH FLOWS FROM OPERATIONS
    Net income                                                                               $     87             $     35
    Expense (income) not affecting cash
      Depreciation, depletion and amortization (2)                                                101                   97
      Deferred income taxes                                                                        (9)                  10
      Other noncash items                                                                          10                    -
    Change in operating assets and liabilities (3)                                                (27)                 (38)
                                                                                             ---------            ---------
                                                                                                  162                  104

CASH FLOWS FROM FINANCING
    Proceeds from issuance of long-term debt                                                        1                   63
    Proceeds from issuance of capital stock                                                         1                    1
    Loan repayment from leveraged employee stock ownership plan                                     3                    8
    Repayment of long-term debt                                                                   (16)                 (11)
    Increase (decrease) in short-term debt                                                        (25)                  41
    Dividends paid                                                                                (23)                 (23)
                                                                                             ---------            ---------
                                                                                                  (59)                  79

CASH FLOWS FROM INVESTMENT
    Additions to property, plant and equipment                                                    (74)                (117)
    Purchase of operations - net of cash acquired                                                 (17)                 (54)
    Proceeds from sale of operations                                                                1                    2
    Investment purchases (4)                                                                     (117)                 (63)
    Investment sales and maturities (4)                                                           114                   63
    Other-net                                                                                       -                    3
                                                                                             ---------            ---------
                                                                                                  (93)                (166)
                                                                                             ---------            ---------
INCREASE IN CASH AND CASH EQUIVALENTS                                                              10                   17

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                                    52                   40
                                                                                             ---------            ---------
CASH AND CASH EQUIVALENTS - END OF PERIOD                                                    $     62             $     57
                                                                                             =========            =========

- --------------------------------------------------------------------------------------------------------------------------------
(1)  Amounts have been restated to reflect the consolidation of Ashland Coal, Inc. (see Note D).
(2)  Includes amounts charged to general corporate expenses.
(3)  Excludes changes resulting from operations acquired or sold.
(4)  Represents primarily investment transactions of captive insurance companies.


SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.


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

NOTE A - GENERAL

         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, but 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, 1995.  Results of operations  for
         the period ended December 31, 1995, are not necessarily indicative
         of results to be expected for the year ending September 30, 1996.

NOTE B - INVENTORIES


    ---------------------------------------------------------------------------------------------------------------------
                                                                   December 31         September 30         December 31
    (In millions)                                                         1995                 1995                1994
    ---------------------------------------------------------------------------------------------------------------------
                                                                                                       
    Crude oil                                                           $  318              $   285             $   254
    Petroleum products                                                     331                  284                 300
    Chemicals and other products                                           505                  491                 490
    Materials and supplies                                                  69                   66                  62
    Excess of replacement costs over LIFO carrying values                 (432)                (400)               (377)
                                                                        -------             --------            --------
                                                                        $  791              $   726             $   729
                                                                        ========            ========            ========

NOTE C - LITIGATION, CLAIMS AND CONTINGENCIES

         Federal,  state and local statutes and regulations relating to the
         protection of the  environment  have a  significant  impact on the
         conduct  of  Ashland's   businesses.   For  information  regarding
         environmental  expenditures and reserves, see the "Miscellaneous -
         Governmental  Regulation  and Action -  Environmental  Protection"
         section of Ashland's Form 10-K.

         Environmental  reserves are subject to considerable  uncertainties
         which  affect  Ashland's  ability  to  estimate  its  share of the
         ultimate costs of required remediation efforts. 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. As a result, charges to income for environmental
         liabilities  could have a material effect on results of operations
         in  a  particular  quarter  or  fiscal  year  as  assessments  and
         remediation  efforts  proceed  or as  new  remediation  sites  are
         identified.  However,  such  charges  are not  expected  to have a
         material  adverse  effect  on  Ashland's   consolidated  financial
         position.

         Ashland has numerous  insurance  policies that provide coverage at
         various  levels for  environmental  costs.  Ashland  is  currently
         involved  in  negotiations  concerning  the  amount  of  insurance
         coverage for environmental costs under some of these policies.  In
         addition,   various  costs  of  remediation   efforts  related  to
         underground  storage  tanks are  eligible for  reimbursement  from
         state administered  funds.  Probable recoveries related to certain
         costs  incurred or  expected  to be  incurred in future  years are
         included in other noncurrent assets.

         In addition,  Ashland and its subsidiaries are parties to numerous
         claims and lawsuits (some of which are for  substantial  amounts).
         While these actions are being contested, the outcome of individual
         matters is not  predictable  with  assurance.  Although any actual
         liability is not  determinable  as of December  31, 1995,  Ashland
         believes that any liability  resulting from these  matters,  after
         taking  into  consideration   Ashland's  insurance  coverages  and
         amounts already  provided for, should not have a material  adverse
         effect on Ashland's consolidated financial position.




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

ASHLAND INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE D - ACQUISITIONS

         During the three months ended December 31, 1995,  Ashland acquired
         a chemical distribution business and certain oil and gas producing
         properties. These acquisitions were accounted for as purchases and
         did  not  have a  significant  effect  on  Ashland's  consolidated
         financial statements.

         In February 1995,  Ashland purchased from  Saarbergwerke AG all of
         Ashland   Coal's  Class  B  Preferred   Stock  for  $110  million,
         representing  about 15 percent of Ashland Coal's voting stock. The
         purchase  increased  Ashland's  ownership  of Ashland Coal from 39
         percent to 54 percent.  As a result of this  transaction,  Ashland
         Coal  was  consolidated   into  Ashland's   financial   statements
         retroactive  to October 1, 1994.  Ashland's  investment in Ashland
         Coal  previously  had been  accounted  for on the  equity  method.
         Amounts  for the  quarter  ended  December  31,  1994,  have  been
         restated accordingly.


NOTE E - COMPUTATION OF EARNINGS PER SHARE


            ------------------------------------------------------------------------------------------------------------------
  
                                                                                                           Three months ended
                                                                                                               December 31
                                                                                                         ---------------------
            (In millions except per share data)                                                             1995         1994
            ------------------------------------------------------------------------------------------------------------------
                                                                                                               
            PRIMARY EARNINGS PER SHARE
            Income available to common shares
               Net income                                                                               $     87     $     35
               Dividends on convertible preferred stock                                                       (5)          (5)
                                                                                                        ---------    ---------
                                                                                                        $     82     $     30
                                                                                                        =========    =========

            Average common shares and equivalents outstanding                                                 64           61
                                                                                                        =========    =========

            Earnings per share                                                                          $   1.29     $    .50
                                                                                                        =========    =========
            ------------------------------------------------------------------------------------------------------------------

            EARNINGS PER SHARE
               ASSUMING FULL DILUTION
            Income available to common shares
               Net income                                                                               $     87     $     35
               Dividends on convertible preferred stock                                                        -           (5)
               Interest on convertible debentures (net of income taxes)                                        1            -
                                                                                                        ---------    ---------
                                                                                                        $     88     $     30
                                                                                                        =========    =========
            Average common shares and equivalents outstanding
               Average common shares outstanding                                                              64           61
               Common shares issuable upon
                 Conversion of debentures                                                                      3            -
                 Conversion of preferred stock                                                                 9            -
                                                                                                        ---------    ---------
                                                                                                              76           61
                                                                                                        =========    =========

            Earnings per share                                                                          $   1.16     $    .50
                                                                                                        =========    =========




- ----------------------------------------------------------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                           Three months ended
                                                                                                             December 31
                                                                                                    ------------------------------
(Dollars in millions except as noted)                                                                      1995             1994
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
SALES AND OPERATING REVENUES
   Petroleum                                                                                          $    1,232       $    1,229
   SuperAmerica                                                                                              456              442
   Valvoline                                                                                                 275              268
   Chemical                                                                                                  886              818
   APAC                                                                                                      329              274
   Coal                                                                                                      164              156
   Exploration                                                                                                56               48
   Intersegment sales                                                                                       (319)            (311)
                                                                                                      -----------      -----------
                                                                                                      $    3,079       $    2,924
                                                                                                      ===========      ===========

OPERATING INCOME
   Petroleum                                                                                          $       18       $        2
   SuperAmerica                                                                                               11               18
   Valvoline                                                                                                  12                9
                                                                                                      -----------      -----------
     Total Refining and Marketing Group                                                                       41               29
   Chemical                                                                                                   38               47
   APAC                                                                                                       23               20
   Coal                                                                                                       17               20
   Exploration                                                                                                79                -
   General corporate expenses                                                                                (23)             (25)
                                                                                                      -----------      -----------
                                                                                                      $      175       $       91
                                                                                                      ===========      ===========

EQUITY INCOME
   Arch Mineral Corporation                                                                           $        2       $        3
   Other                                                                                                       2                3
                                                                                                      -----------      -----------
                                                                                                      $        4       $        6
                                                                                                      ===========      ===========

OPERATING INFORMATION
   Petroleum
     Product sales (thousand barrels per day) (1)                                                          387.0            360.0
     Refining inputs (thousand barrels per day) (2)                                                        378.2            321.9
     Value of products manufactured per barrel                                                        $    22.05       $    21.45
     Input cost per barrel                                                                                 18.00            17.55
                                                                                                      -----------      -----------
     Refining margin per barrel                                                                       $     4.05       $     3.90
   SuperAmerica
     Product sales (thousand barrels per day)                                                               75.3             72.5
     Merchandise sales                                                                                $      139       $      132
   Valvoline lubricant sales (thousand barrels per day) (1)                                                 20.1             17.6
   APAC construction backlog
     At end of period                                                                                 $      616       $      523
     Decrease during period                                                                           $      (56)      $      (31)
   Ashland Coal, Inc. (3)
     Tons sold (millions)                                                                                    6.0              5.5
     Sales price per ton                                                                              $    27.32       $    28.46
   Arch Mineral Corporation (3)
     Tons sold (millions)                                                                                    6.9              7.4
     Sales price per ton                                                                              $    25.85       $    26.84
   Exploration
     Net daily production
       Natural gas (million cubic feet) (1)                                                                111.0             88.9
       Nigerian crude oil (thousand barrels)                                                                18.2             19.4
     Sales price
       Natural gas (per thousand cubic feet)                                                          $     2.18       $     1.86
       Nigerian crude oil (per barrel)                                                                $    16.21       $    15.85

- ----------------------------------------------------------------------------------------------------------------------------------
(1)  Includes intersegment sales.
(2)  Includes crude oil and other purchased feedstocks.
(3)  Ashland's ownership interest is 55% in Ashland Coal and 50% in Arch Mineral.


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

RESULTS OF OPERATIONS

         Ashland  recorded net income of $87 million for the first  quarter
         of fiscal 1996,  compared to $35 million for the first  quarter of
         fiscal 1995. Operating income for the current quarter totaled $175
         million, compared to $91 million for last year's December quarter.
         Results for the quarter just ended  included  operating  income of
         $73 million ($48 million after income  taxes) from the  settlement
         of Ashland  Exploration's claims in the bankruptcy  reorganization
         of Columbia Gas Transmission  and Columbia Gas Systems.  Excluding
         this unusual item,  net income  increased  13%,  reflecting  mixed
         operating  results.  In addition to improved earnings from Ashland
         Exploration,  Valvoline  and APAC,  Ashland  Petroleum  reported a
         substantial  increase  in  operating  income this  quarter.  These
         positive  comparisons  were partially  offset by reduced  earnings
         from Ashland  Chemical,  SuperAmerica and Ashland Coal, as well as
         higher interest costs.

         PETROLEUM

         Operating income for Ashland Petroleum totaled $18 million for the
         quarter  ended  December 31, 1995,  compared to $2 million for the
         same period last year. The  improvement  in earnings  reflected an
         increase in the refining margin (the difference  between the value
         of products  manufactured and input cost),  higher  production and
         sales volumes, and a decrease in per barrel refining expenses. The
         refining  margin  averaged $4.05 a barrel for the first quarter of
         fiscal 1996, up from last year's first quarter  average of $3.90 a
         barrel,  despite an increase of 45 cents a barrel in crude oil and
         other input costs.  Monthly throughput records were set at each of
         the three  refineries,  while total  throughput  averaged  378,200
         barrels a day. This represents a 17%  improvement  compared to the
         December 1994 quarter, reflecting a general maintenance turnaround
         at the  Canton,  Ohio  refinery  last year,  as well as  increased
         refining  capacity  resulting  from  prior  investments  and other
         efficiency measures.  Refining expenses declined 34 cents a barrel
         when  compared to the same quarter last year,  due to the increase
         in  throughputs  and Ashland  Petroleum's  ongoing  efforts to cut
         costs and improve efficiency.

         Current  conditions  in the  refining  industry  are  favorable as
         gasoline  demand  remains  strong and  inventories of gasoline and
         distillate are low. Consequently, Ashland Petroleum should benefit
         in fiscal 1996 from these  favorable  industry  conditions and its
         improved competitive position.

         SUPERAMERICA

         SuperAmerica  reported  operating  income of $11  million  for the
         quarter ended  December 31, 1995,  compared to $18 million for the
         same  period  last year.  The  decrease  in  earnings  reflected a
         decline  in  gasoline  margins,  combined  with  higher  labor and
         training  costs  associated  with new store  openings  and a tight
         labor market. These unfavorable  comparisons were partially offset
         by higher  gasoline and  merchandise  volumes,  resulting from the
         increase  in the  number of  stores in  operation  this  year.  In
         addition,  merchandise  margins  were up  slightly  in the current
         quarter.  At December 31, 1995,  616  SuperAmerica  stores were in
         operation, compared to 602 stores at December 31, 1994. During the
         current quarter,  9 new SuperAmerica  stores were opened.  Also, 4
         Rich outlets were opened in the quarter, bringing the total stores
         in operation to 99 at December 31, 1995.

         VALVOLINE

         For  the  three  months  ended  December  31,  1995,   Valvoline's
         operating  income  totaled  $12  million,  compared to last year's
         first quarter earnings of $9 million.  Valvoline's emphasis on new
         marketing  initiatives  and  cost-control  efforts  have aided its
         recovery from problems  experienced during the last half of fiscal
         1995.  The  increase in earnings  from last year's  first  quarter
         included improved results from most of Valvoline's  product lines.
         An  increase  in  operating  income  from the  lubricant  business
         resulted  from higher sales  volumes and margins,  while  improved
         results from First Recovery, Valvoline's used motor oil collection
         business,  reflected a  strengthened  market for used oils.  Also,
         Valvoline Instant Oil Change reported record earnings,  reflecting
         higher  average  car counts and ticket  prices,  combined  with an
         increase in the number of company-operated quick-lube outlets from
         356 at December 31, 1994, to 368 at December 31, 1995.




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

         CHEMICAL

         Ashland  Chemical's  operating  income  for the first  quarter  of
         fiscal 1996 was $38 million, representing the second best December
         quarter in its history. However, these results were down from last
         year's record first quarter earnings of $47 million, due primarily
         to the exceptionally  strong methanol market last year.  Partially
         offsetting such decline,  the distribution and specialty  chemical
         groups reported record first quarter earnings.  Volumes were up in
         all of the distribution  businesses,  while the composite polymers
         business,  a division of the specialty chemicals group,  benefited
         from improved margins due to raw material price reductions.

         APAC

         APAC's  construction  operations  also  reported  its second  best
         December  quarter,  with  earnings  of $23  million  for the three
         months ended December 31, 1995. When compared to last year's first
         quarter earnings of $20 million, operating income improved 14%, as
         record   revenues  were  generated  in  the  current   quarter  by
         capitalizing on a strong year-end backlog. Backlog at December 31,
         1995,  totaled $616 million,  compared to $523 million at December
         31,  1994.  With a strong  first  quarter  and an 18%  increase in
         backlog at  December  31,  the  construction  operations  are well
         positioned for the spring construction season.

         COAL

         Ashland  Coal  reported  operating  income of $17  million for the
         quarter ended  December 31, 1995,  compared to $20 million for the
         same period last year.  Record coal sales volumes and a decline in
         the average cost of coal sold in the current quarter substantially
         offset the effect of the  decrease  in the average  selling  price
         from the December 1994 quarter.  Ashland  Coal's  average  selling
         price  declined  from the 1994  level due to the  expiration  of a
         sales contract at the end of 1994 and other contract changes,  and
         because of  weakness in the  markets  for coal  during  1995.  The
         average  selling price is expected to decline again in 1996 due to
         the expiration of several high-priced, high-volume sales contracts
         at the end of  calendar  1995  and  price  reopeners  under  other
         contracts.  Ashland Coal expects its results for calendar  1996 to
         be materially  adversely  affected by these factors.  Ashland Coal
         also expects cost reduction  initiatives now underway to partially
         offset the impact of these  developments  in 1996 and to have even
         greater positive effects in calendar 1997.

         EXPLORATION

         For the first quarter of fiscal 1996, Ashland Exploration reported
         income of $79 million, compared to near break-even results for the
         same period last year. As noted  earlier,  results for the current
         quarter  included   operating  income  of  $73  million  from  the
         settlement  of  Ashland  Exploration's  claims  in the  bankruptcy
         reorganization  of Columbia  Gas  Transmission  and  Columbia  Gas
         Systems.  A 25% increase in natural gas  production  and a 32 cent
         increase  in the  average  price  per  thousand  cubic  feet  also
         contributed to the  improvement in operating  income.  Natural gas
         production  averaged 111 million  cubic feet a day,  reflecting in
         part last year's acquisitions of additional  producing  properties
         in Appalachia.

         OTHER INCOME (EXPENSE)

         Interest   expense  for  the  quarter  ended  December  31,  1995,
         increased $5 million  when  compared to the same period last year,
         reflecting higher average outstanding balances for long-term debt.

         Ashland recorded equity income of $2 million from Arch Mineral for
         the current  quarter,  compared to $3 million for the three months
         ended December 31, 1994.  Although down from last year's  quarter,
         results  from  Arch  Mineral  returned  to   profitability   after
         consecutive quarters of equity losses in the second half of fiscal
         1995. Cost reductions and last year's  restructuring of operations
         contributed to the improvement. The decrease in earnings from last
         year's  quarter was due  primarily to lower  production  and sales
         volumes. Weak spot markets for the Wyoming and Illinois operations
         and higher overburden ratios at Arch of West Virginia  contributed
         to the reduction in earnings.

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

FINANCIAL POSITION

         LIQUIDITY

         Ashland's  financial position has enabled it to obtain capital for
         its financing needs and maintain  investment  grade ratings on its
         senior debt of Baa1 from  Moody's and BBB from  Standard & Poor's.
         Ashland has revolving credit  agreements  providing for up to $370
         million in  borrowings,  none of which were in use at December 31,
         1995. In addition,  Ashland Coal has revolving  credit  agreements
         providing  for up to $500  million  in  borrowings,  of which  $30
         million was in use at December  31,  1995.  At that date,  Ashland
         could issue an additional $154 million in medium-term  notes under
         a shelf registration  should future  opportunities or needs arise.
         Ashland and Ashland  Coal also have access to various  uncommitted
         lines of credit and commercial  paper markets,  and had short-term
         notes and commercial paper of $146 million outstanding at December
         31,  1995.  While  certain  debt  agreements   contain   covenants
         restricting   the  amount  by  which   Ashland  can  increase  its
         indebtedness, such indebtedness could have been increased by up to
         $1.22 billion at December 31, 1995.

         Cash and cash  equivalents at December 31, 1995, were $62 million,
         compared to $52 million at  September  30,  1995.  Cash flows from
         operations,  a major  source of Ashland's  liquidity,  amounted to
         $162  million  for the  three  months  ended  December  31,  1995,
         compared to $104 million for the three  months ended  December 31,
         1994. This increase  resulted from the proceeds  Ashland  received
         from the bankruptcy settlement previously discussed.

         Working  capital at December 31, 1995, was $544 million,  compared
         to $481  million at September  30, 1995,  and $494 at December 31,
         1994.   Liquid  assets  (cash,   cash   equivalents  and  accounts
         receivable) amounted to 78% of current liabilities at December 31,
         1995,  and  September  30,  1995.  Ashland's  working  capital  is
         significantly  affected by its use of the LIFO method of inventory
         valuation,  which valued such  inventories  at $432 million  below
         their replacement costs at December 31, 1995.

         CAPITAL RESOURCES

         For the three months ended December 31, 1995,  property  additions
         amounted to $74  million,  compared  to $117  million for the same
         period last year. Property additions (including  exploration costs
         and geophysical  expenses) and cash dividends for the remainder of
         fiscal  1996  are  estimated  at $474  million  and  $71  million,
         respectively.  Ashland  anticipates  meeting  its  remaining  1996
         capital  requirements  for property  additions and dividends  from
         internally  generated funds.  However,  external  financing may be
         necessary  to  provide   funds  for  the   remaining   contractual
         maturities of $56 million for long-term debt or for acquisitions.

         Ashland's capital employed at December 31, 1995, consisted of debt
         (51%),   deferred  income  taxes  (1%),  minority  interest  (5%),
         convertible  preferred stock (7%), and common stockholders' equity
         (36%).  Debt as a percent of capital  employed was 51% at December
         31, 1995,  compared to 53% at September  30, 1995. At December 31,
         1995,  long-term debt included $64 million of floating-rate  debt,
         and the interest rates on an additional $465 million of fixed-rate
         debt were converted to floating  rates through  interest rate swap
         agreements.  As a result,  future  interest  costs will  fluctuate
         based on  short-term  interest  rates in 1996 on $529  million  of
         Ashland's   consolidated   long-term  debt,  as  well  as  on  any
         short-term notes and commercial paper.

         At December 31, 1995,  Ashland could issue up to an additional $49
         million in common  stock  under a shelf  registration.  During the
         quarter ended  December 31, 1995, no shares were issued under this
         registration.


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

ENVIRONMENTAL MATTERS

         Federal,  state and local  laws and  regulations  relating  to the
         protection of the  environment  have resulted in higher  operating
         costs and capital  investments  by the industries in which Ashland
         operates.   Because  of  the  continuing   trends  toward  greater
         environmental  awareness  and  increasing   regulations,   Ashland
         believes  that  expenditures  for  environmental  compliance  will
         continue  to  have a  significant  effect  on the  conduct  of its
         businesses.  Although  it  cannot  accurately  predict  how  these
         developments will affect future  operations and earnings,  Ashland
         believes  the  nature  and  significance  of  its  costs  will  be
         comparable to those of its competitors in the petroleum,  chemical
         and extractive industries. For information regarding environmental
         expenditures and reserves,  see the  "Miscellaneous - Governmental
         Regulation  and  Action -  Environmental  Protection"  section  of
         Ashland's Form 10-K.

         Environmental  reserves are subject to considerable  uncertainties
         which  affect  Ashland's  ability  to  estimate  its  share of the
         ultimate costs of required remediation efforts. 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. As a result, charges to income for environmental
         liabilities  could have a material effect on results of operations
         in  a  particular  quarter  or  fiscal  year  as  assessments  and
         remediation  efforts  proceed  or as  new  remediation  sites  are
         identified.  However,  such  charges  are not  expected  to have a
         material  adverse  effect  on  Ashland's   consolidated  financial
         position, cash flow or liquidity.



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

ITEM 1.  LEGAL PROCEEDINGS

Environmental  Proceedings  - (1) As of  September  30,  1995,  Ashland was
subject  to 84 notices  received  from the USEPA  identifying  Ashland as a
"potentially responsible party" ("PRP") under Superfund for potential joint
and several liability for cleanup costs in connection with alleged releases
of hazardous  substances  from various waste  treatment or disposal  sites.
These sites are  currently  subject to ongoing  investigation  and remedial
activities, overseen by the USEPA in accordance with procedures established
under Superfund  regulations,  in which Ashland may be  participating  as a
member of various PRP groups.  Generally,  the type of relief sought by the
USEPA  includes   remediation  of  contaminated  soil  and/or  groundwater,
reimbursement  for the costs of site cleanup or  oversight  expended by the
USEPA,  and/or  long-term  monitoring  of  environmental  conditions at the
sites.  Ashland also  receives  notices from state  environmental  agencies
pursuant to similar  state  legislation.  Ashland  carefully  monitors  the
investigatory  and remedial  activity at many of these sites.  Based on its
experience   with  site   remediation,   its   familiarity   with   current
environmental laws and regulations,  its analysis of the specific hazardous
substances at issue, the existence of other financially viable PRPs and its
current estimates of  investigatory,  clean-up and monitoring costs at each
site,   Ashland  believes  that  its  liability  at  these  sites,   either
individually  or in the  aggregate,  after taking into account  established
reserves, will not have a material adverse effect on Ashland's consolidated
financial  position,  cash  flow or  liquidity  but could  have a  material
adverse  effect on results of operations in a particular  quarter or fiscal
year.  Estimated  costs for these matters are recognized in accordance with
generally  accepted  accounting  principles  governing  probability and the
ability to reasonably estimate future costs.

(2) In connection with a demand for penalties, Ashland has received a draft
Stipulation  Agreement from the Minnesota Pollution Control Agency relating
to various alleged environmental  regulatory violations regarding hazardous
waste and water  quality  and spill  matters  at  Ashland's  St.  Paul Park
refinery.  Ashland  is  having  discussions  with the  Minnesota  Pollution
Control Agency toward finalization of the Stipulation Agreement.

(3)  On or  about  April  21,  1995,  Ashland  received  an  Administrative
Complaint  and a Notice of  Proposed  Assessment  of  Administrative  Civil
Penalty  from the USEPA - Region IV. The  Complaint  alleges  that  Ashland
missed  its April 1, 1994  interim  construction  deadline  and  maintained
insufficient  records regarding  construction of a wastewater system at its
Catlettsburg,  Kentucky  refinery.  The USEPA is seeking an  administrative
civil  penalty of $162,500 for these alleged  violations.  Ashland filed an
Answer and has  requested  an  administrative  hearing on the merits of the
complaint.

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

(a) Ashland's  Annual Meeting of Shareholders was held on January 25, 1996,
at the Ashland Petroleum Executive Office Building, Ashland Drive, Russell,
Kentucky at 10:30 a.m.

(b) Ashland's shareholders at said meeting elected 5 directors:

                                                Votes

                                   Affirmative       Withheld

James E. Bolger                     53,236,637       2,888,208
Frank C. Carlucci                   53,136,345       2,926,745
James B. Farley                     53,247,272       2,882,021
James R. Rinehart                   53,245,144       2,867,508
W. L. Rouse, Jr.                    53,229,847       2,876,348

    Directors who continued in office: Jack S. Blanton,  Samuel C. Butler,
Paul W.  Chellgren,  Edmund  B.  Fitzgerald,  Ralph E.  Gomory,  Mannie  L.
Jackson, John R. Hall, Patrick F. Noonan, Jane C. Pfeiffer, Michael D. Rose
and Dr. Robert B. Stobaugh. James W. Vandeveer, a director of Ashland since
1964, retired at the Annual Meeting.

(c) Ashland's  shareholders  at said meeting  ratified the  appointment  of
Ernst & Young LLP as  independent  auditors  for fiscal  year 1996 by a vote of
55,214,043  affirmative to 673,689 negative and 219,485  abstention  votes.


(d) The  results  of  voting  on a  shareholder  proposal  for the Board of
Directors to take steps  necessary  to require that at future  elections of
directors all directors be elected  annually  were  28,037,900  negative to
23,573,386   affirmative  and  906,247   abstention  and  3,589,683  broker
non-votes.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

27    Financial Data Schedule

(b)      Reports on Form 8-K

A report on Form 8-K was filed on January 25, 1996 to announce that John R.
Hall,  Ashland's  chairman and chief executive officer will retire as chief
executive  officer  October 1, 1996 and retire as  chairman of the board in
January  1997 and that Paul W.  Chellgren,  Ashland's  President  and Chief
Operating Officer, will succeed Mr. Hall in both capacities.




                                 SIGNATURES

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)




                                           /s/  Kenneth L. Aulen
Date   February 14, 1996                ------------------------------
                                        Kenneth L. Aulen
                                        Administrative Vice President and 
                                           Controller
                                        (Chief Accounting Officer)




Date   February 14, 1996                   /s/  Thomas L. Feazell
                                        ------------------------------
                                        Thomas L. Feazell
                                        Senior Vice President,
                                        General Counsel and Secretary