EXHIBIT 99.1

                          FOR FURTHER INFORMATION:
                            Media Relations:            Investor Relations:
                            Jim Vitak                   Daragh Porter
                            (614) 790-3715              (859) 815-3825
                            jevitak@ashland.com         dlporter@ashland.com

                           FOR IMMEDIATE RELEASE
                              JANUARY 25, 2006


ASHLAND INC. REPORTS PRELIMINARY NET INCOME
OF $0.91 PER SHARE FOR FISCAL FIRST QUARTER

Covington,  Ky. - Ashland Inc.  (NYSE:  ASH) today  announced  preliminary*
results for the fiscal first  quarter  ended Dec. 31, 2005.  Net income was
$66  million,  or $0.91 per  share.  As  compared  with the  December  2004
quarter:
     o   Chemical  Sector  operating  income  reached  $62  million,  up 27
         percent
         -  Ashland Specialty Chemical operating income grew to $27
            million, up 69 percent
         -  Ashland Distribution operating income increased to $34 million,
            up 70 percent
         -  Valvoline  recorded  operating  income of $1 million versus $13
            million in the prior-year period
     o   Transportation  Construction  Sector  operating income rose to $39
         million versus $4 million for the prior-year period.

         Net income for  Ashland's  fiscal  first  quarter,  ended Dec. 31,
2005,  amounted to $66 million,  or $0.91 per share,  as compared  with $94
million, or $1.28 per share, in the prior-year  quarter.  The comparison is
affected by the June 2005 transfer of Ashland's former 38-percent  interest
in  Marathon  Ashland  Petroleum  LLC  (MAP) to  Marathon  Oil  Corp.,  the
retirement  of most of Ashland's  debt and the  investment of the remaining
proceeds. Net income in the 2004 quarter included $83 million of net income
from MAP, as well as net, after-tax interest expense of $18 million,  for a
net benefit of $65 million, or $.89 per share. The 2005 quarter included $6
million, or $.08 per share, of net, after-tax interest income.
         "We are pleased with the strong  start we've had to fiscal  2006,"
said James J. O'Brien, Ashland chairman and chief executive officer. "Three
of our four businesses performed well. The continued excellent performances
of Ashland Specialty Chemical and Ashland Distribution drove results in the
Chemical  Sector.  These businesses  increased  revenues and expanded their
profit  margins  in  an  environment  of  rising  costs.  The  quarter  was
disappointing



Ashland Inc. reports preliminary net income of $0.91 per share for fiscal
first quarter, page 2



for Valvoline, however, as declining demand in the motor oil market, rising
raw materials costs and competitive  price discounting  adversely  affected
results.  The  Transportation  Construction  Sector  benefited  from margin
improvement  due to our efforts to incorporate  higher  material values and
energy costs into our bids, as well as more favorable weather conditions in
the quarter."
         Line of business  results  reflect new  methodology for allocating
substantially   all  corporate   expenses  to  Ashland's   four   operating
businesses, with the exception of certain legacy costs or items clearly not
associated  with the operating  divisions.  Accordingly,  an additional $21
million has been  allocated to the divisions for the December 2005 quarter.
The remaining $6 million expense is classified as  "Unallocated  and other"
in Ashland's  segment  reporting.  Results for previously  reported periods
have been reclassified to conform with the new allocation methodology.
         For the December  2005  quarter,  in the Chemical  Sector,  robust
results from Ashland  Distribution and Ashland Specialty Chemical more than
offset the weak performance from Valvoline.  As a result,  operating income
for the Chemical Sector amounted to $62 million,  a 27-percent  improvement
over the $49 million of operating income in the December 2004 quarter.
         Ashland  Specialty  Chemical  achieved record operating income for
the  December  2005  quarter of $27  million,  up 69  percent  over the $16
million of operating  income in the prior-year  quarter.  The December 2004
quarter  included  approximately  $4  million  in net  nonrecurring  gains,
primarily  from the  termination of a product  supply  contract.  Sales and
operating  revenues grew to $449 million for the December  2005 quarter,  a
12-percent  increase  over  the  December  2004  quarter.  Sales  from  the
DERAKANE(R)   resins  business   acquired  in  December  2004   contributed
approximately half of the growth, with the remainder mainly attributable to
higher  selling  prices.  The  increase  in  operating  income  reflected a
combination of revenue and margin growth.
         Ashland Distribution earned $34 million of operating income in the
December  2005  quarter--marking  its eighth  consecutive  record  quarter.
Operating  income  increased  by 70 percent  compared  with the  prior-year
quarter.  Sales and  operating  revenues  increased  8 percent  versus  the
December 2004 quarter to $967 million. The division's  performance reflects
its  ability  to expand  margins  despite  rising  costs of  chemicals  and
plastics. Daily sales volume




Ashland Inc. reports preliminary net income of $0.91 per share for fiscal
first quarter, page 3



declined 4 percent, a result of the sale of the ingestibles business in the
March 2005 quarter and supply disruptions from hurricanes Katrina and Rita.
         Valvoline's  performance for the December 2005 quarter reflected a
6-percent  decrease in total  lubricant  volumes in a declining U.S. market
for passenger-car lubricants,  and continued high raw material costs. Sales
and operating revenues were $310 million for the quarter,  essentially even
with $309 million of revenues in the December 2004 quarter.
         The  Transportation  Construction  Sector,  commercially  known as
Ashland Paving And Construction,  Inc. (APAC), reported operating income of
$39 million for the December  2005  quarter,  compared to $4 million in the
December 2004 quarter. Results for the December 2005 quarter reflect APAC's
continuing  focus on  incorporating  increases  in raw  material and energy
costs into its sales prices and more favorable weather conditions.  Results
for the December  2005 quarter  also  include a  $10-million  gain from the
transfer of property  subject to eminent  domain,  as well as a  $4-million
loss on fuel hedges. At Dec. 31, 2005, APAC's construction  backlog,  which
consists  of work  awarded  and  funded  but not yet  performed,  was  $1.9
billion, up 12 percent over the same period last year.
         Today at 4:30 p.m.  (EST),  Ashland will provide a live webcast of
its quarterly conference call with securities analysts. The webcast will be
accessible through Ashland's website,  www.ashland.com.  Following the live
event,  an archived  version of the webcast will be available for 12 months
at www.ashland.com/investors.
          Ashland  Inc.   (NYSE:   ASH)  is  a  Fortune  500  chemical  and
transportation   construction  company  providing  products,  services  and
customer solutions throughout the world. To learn more about Ashland, visit
www.ashland.com.

(R) Registered trademark, Ashland

                                    -0-

* PRELIMINARY RESULTS
Financial results are preliminary  until the Company's  Quarterly Report on
Form 10-Q is filed with the U.S. Securities and Exchange  Commission.  This
filing is expected to be made on or before February 9, 2006.

FORWARD-LOOKING STATEMENTS
This news release contains forward-looking  statements,  within the meaning
of  Section  27A of the  Securities  Act of  1933  and  Section  21E of the
Securities  Exchange  Act of 1934,  with  respect  to  Ashland's  operating
performance.  These  estimates  are  based  upon a number  of  assumptions,
including those mentioned within this news release. Such estimates are also
based upon  internal  forecasts  and analyses of current and future  market
conditions and trends, management plans and strategies,  weather, operating
efficiencies and economic  conditions,  such as prices,  supply and demand,
cost  of  raw  materials,  and  legal  proceedings  and  claims  (including
environmental  and  asbestos   matters).   Although  Ashland  believes  its
expectations  are based on  reasonable  assumptions,  it cannot  assure the
expectations  reflected  herein  will  be  achieved.  This  forward-looking
information  may prove to be  inaccurate  and  actual  results  may  differ
significantly  from  those  anticipated  if one or more  of the  underlying
assumptions or expectations  proves to be inaccurate or is unrealized or if
other  unexpected  conditions  or events  occur.  Other  factors  and risks
affecting Ashland are contained in Ashland's Form 10-K for the fiscal year


Ashland Inc. reports preliminary net income of $0.91 per share for fiscal
first quarter, page 4


ended Sept.  30, 2005.  Ashland  undertakes no  obligation to  subsequently
update or revise the  forward-looking  statements made in this news release
to reflect events or circumstances after the date of this release.





Ashland Inc. and Consolidated Subsidiaries                                                                     Page 1
STATEMENTS OF CONSOLIDATED INCOME
(In millions except per share data - preliminary and unaudited)
                                                                                              Three months ended
                                                                                                  December 31
                                                                                          ----------------------------
                                                                                               2005            2004
                                                                                          -------------   ------------
                                                                                                    
REVENUES
      Sales and operating revenues                                                        $      2,412    $     2,177
      Equity income                                                                                  2            146
      Other income                                                                                  15             17
                                                                                          -------------   ------------
                                                                                                 2,429          2,340
COSTS AND EXPENSES
      Cost of sales and operating expenses                                                       2,029          1,849
      Selling, general and administrative expenses                                                 305            311
                                                                                          -------------   ------------
                                                                                                 2,334          2,160
                                                                                          -------------   ------------
OPERATING INCOME                                                                                    95            180
      Gain on the MAP Transaction (a)                                                                2              -
      Loss on early retirement of debt                                                               -             (2)
      Net interest and other financial costs                                                        10            (29)
                                                                                          -------------   ------------
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                                              107            149
      Income taxes                                                                                 (40)           (55)
                                                                                          -------------   ------------
INCOME FROM CONTINUING OPERATIONS                                                                   67             94
      Results from discontinued operations (net of income taxes)                                    (1)             -
                                                                                          -------------   ------------
NET INCOME                                                                                $         66    $        94
                                                                                          =============   ============

DILUTED EARNINGS PER SHARE
      Income from continuing operations                                                   $        .91    $      1.28
      Results from discontinued operations                                                           -              -
                                                                                          -------------   ------------
      Net Income                                                                          $        .91    $      1.28
                                                                                          =============   ============

AVERAGE COMMON SHARES AND ASSUMED CONVERSIONS                                                       73             73

SALES AND OPERATING REVENUES
      APAC                                                                                $        726    $       611
      Ashland Distribution                                                                         967            895
      Ashland Specialty Chemical                                                                   449            400
      Valvoline                                                                                    310            309
      Intersegment sales                                                                           (40)           (38)
                                                                                          -------------   ------------
                                                                                          $      2,412    $     2,177
                                                                                          =============   ============
OPERATING INCOME (b)
      APAC                                                                                $         39    $         4
      Ashland Distribution                                                                          34             20
      Ashland Specialty Chemical                                                                    27             16
      Valvoline                                                                                      1             13
      Refining and Marketing (c)                                                                     -            136
      Unallocated and other                                                                         (6)            (9)
                                                                                          -------------   ------------
                                                                                          $         95    $       180
                                                                                          =============   ============


(a)   "MAP  Transaction"  refers to the June 30, 2005 transfer of Ashland's
      38%  interest  in Marathon  Ashland  Petroleum  LLC (MAP),  Ashland's
      maleic anhydride business and 60 Valvoline Instant Oil Change centers
      in Michigan  and  northwest  Ohio to Marathon  Oil  Corporation  in a
      transaction valued at approximately $3.7 billion.
(b)   In October 2005,  Ashland  refined its segment  reporting to allocate
      substantially  all  corporate  expenses to Ashland's  four  operating
      divisions,  with  the  exception  of  certain  legacy  costs or items
      clearly not associated  with the operating  divisions.  Prior periods
      have been conformed to the current period presentation.
(c)   Includes  Ashland's equity income from MAP,  amortization  related to
      Ashland's excess  investment in MAP and other  activities  associated
      with refining and marketing through June 30, 2005.





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

                                                                                          December 31
                                                                                   --------------------------
                                                                                        2005          2004
                                                                                   -----------   ------------
                                                                                           
ASSETS
     Current assets
         Cash and cash equivalents                                                 $      601    $       146
         Available-for-sale securities                                                    479              -
         Accounts receivable                                                            1,514          1,212
         Inventories                                                                      584            538
         Deferred income taxes                                                             78             95
         Other current assets                                                             132            106
                                                                                   -----------   ------------
                                                                                        3,388          2,097

     Investments and other assets
         Investment in Marathon Ashland Petroleum LLC (MAP)                                 -          2,856
         Goodwill and other intangibles                                                   645            624
         Asbestos insurance receivable (noncurrent portion)                               363            396
         Deferred income taxes                                                            164              -
         Other noncurrent assets                                                          499            313
                                                                                   -----------   ------------
                                                                                        1,671          4,189

     Property, plant and equipment
         Cost                                                                           3,310          3,166
         Accumulated depreciation, depletion and amortization                          (1,887)        (1,889)
                                                                                   -----------   ------------
                                                                                        1,423          1,277
                                                                                   -----------   ------------

                                                                                   $    6,482    $     7,563
                                                                                   ===========   ============

LIABILITIES AND STOCKHOLDERS' EQUITY
     Current liabilities
         Debt due within one year                                                  $       12    $       575
         Trade and other payables                                                       1,228          1,197
         Income taxes                                                                       2             69
                                                                                   -----------   ------------
                                                                                        1,242          1,841

     Noncurrent liabilities
         Long-term debt (less current portion)                                             77          1,087
         Employee benefit obligations                                                     394            438
         Deferred income taxes                                                              -            248
         Reserves of captive insurance companies                                          183            177
         Asbestos litigation reserve (noncurrent portion)                                 512            553
         Other long-term liabilities and deferred credits                                 388            375
                                                                                   -----------   ------------
                                                                                        1,554          2,878

     Stockholders' equity                                                               3,686          2,844
                                                                                   -----------   ------------

                                                                                   $    6,482    $     7,563
                                                                                   ===========   ============





Ashland Inc. and Consolidated Subsidiaries                                                                Page 3
STATEMENTS OF CONSOLIDATED CASH FLOWS
(In millions - preliminary and unaudited)
                                                                                           Three months ended
                                                                                              December 31
                                                                                        -------------------------
                                                                                            2005          2004
                                                                                        -----------   -----------
                                                                                                
CASH FLOWS FROM OPERATIONS
     Income from continuing operations                                                  $       67    $       94
     Adjustments to reconcile to cash flows from operations
         Depreciation, depletion and amortization                                               51            46
         Deferred income taxes                                                                  54            17
         Equity income from affiliates                                                          (2)         (146)
         Distributions from equity affiliates                                                    1             1
         Change in operating assets and liabilities (a)                                       (312)          (70)
         Other items                                                                            (3)            2
                                                                                        -----------   -----------
                                                                                              (144)          (56)
CASH FLOWS FROM FINANCING
     Proceeds from issuance of common stock                                                      4            20
     Excess tax benefits related to share-based payments                                         1             2
     Repayment of long-term debt                                                                (5)          (98)
     Repurchase of common stock                                                                (96)            -
     Increase in short-term debt                                                                 -           211
     Cash dividends paid                                                                       (20)          (20)
                                                                                        -----------   -----------
                                                                                              (116)          115
CASH FLOWS FROM INVESTMENT
     Additions to property, plant and equipment                                                (50)          (55)
     Purchase of operations - net of cash acquired                                               -           (95)
     Purchases of available-for-sale securities                                               (227)            -
     Proceeds from sales and maturities of available-for-sale securities                       152             -
     Other - net                                                                                 3             2
                                                                                        -----------   -----------
                                                                                              (122)         (148)
                                                                                        -----------   -----------
CASH USED BY CONTINUING OPERATIONS                                                            (382)          (89)
     Cash used by discontinued operations                                                       (2)           (8)
                                                                                        -----------   -----------
DECREASE IN CASH AND CASH EQUIVALENTS                                                   $     (384)   $      (97)
                                                                                        ===========   ===========

DEPRECIATION, DEPLETION AND AMORTIZATION
     APAC                                                                               $       26    $       22
     Ashland Distribution                                                                        5             4
     Ashland Specialty Chemical                                                                 10            11
     Valvoline                                                                                   6             6
     Unallocated and other                                                                       4             3
                                                                                        -----------   -----------
                                                                                        $       51    $       46
                                                                                        ===========   ===========
ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT
     APAC                                                                               $       25    $       33
     Ashland Distribution                                                                        3             5
     Ashland Specialty Chemical                                                                 12            11
     Valvoline                                                                                   5             5
     Unallocated and other                                                                       5             1
                                                                                        -----------   -----------
                                                                                        $       50    $       55
                                                                                        ===========   ===========


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





Ashland Inc. and Consolidated Subsidiaries                                                               Page 4
OPERATING INFORMATION BY INDUSTRY SEGMENT
(In millions - preliminary and unaudited)
                                                                                        Three months ended
                                                                                           December 31
                                                                                   -----------------------------
                                                                                        2005           2004
                                                                                   ------------   --------------
                                                                                            
APAC
     Construction backlog at December 31 (a)                                       $     1,941    $       1,730
     Net construction job revenues (b)                                             $       423    $         344
     Hot-mix asphalt production (tons)                                                     7.8              7.8
     Aggregate production (tons)                                                           8.1              7.8
ASHLAND DISTRIBUTION (c)
     Sales per shipping day                                                        $      15.9    $        14.4
     Gross profit as a percent of sales                                                   10.2%             9.6%
ASHLAND SPECIALTY CHEMICAL (c)
     Sales per shipping day                                                        $       7.4    $         6.4
     Gross profit as a percent of sales                                                   27.4%            24.2%
VALVOLINE
     Lubricant sales (gallons)                                                            38.5             41.1
     Premium lubricants (percent of U.S. branded volumes)                                 22.9%            21.8%


(a)  Includes APAC's  proportionate  share of the backlog of unconsolidated
     joint ventures.
(b)  Total construction job revenues,  less subcontract costs.
(c)  Sales are defined as sales and  operating  revenues.  Gross  profit is
     defined  as sales  and  operating  revenues,  less  cost of sales  and
     operating expenses.