ASHLAND INC
10-Q, 1996-05-14
PETROLEUM REFINING
Previous: ASARCO INC, 10-Q, 1996-05-14
Next: ASSOCIATED BANC-CORP, 10-Q, 1996-05-14



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

                    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 MARCH 31, 1996

                          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 April 30, 1996,  there were  64,192,399   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.

============================================================================
<PAGE>
<TABLE>
<CAPTION>
                                                    PART I - FINANCIAL INFORMATION

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

ASHLAND INC. AND SUBSIDIARIES
STATEMENTS OF CONSOLIDATED INCOME

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                             Three months ended                 Six months ended
                                                                                  March 31                          March 31
                                                                          ---------------------------       -----------------------
(In millions except per share data)                                            1996           1995           1996            1995
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>            <C>            <C>              <C>
REVENUES
    Sales and operating revenues (including excise taxes)                 $   3,072      $   2,735      $   6,151       $   5,659
    Other                                                                        25             22            119  (1)         37
                                                                          ----------     ----------     ----------      ----------
                                                                              3,097          2,757          6,270           5,696
COSTS AND EXPENSES
    Cost of sales and operating expenses                                      2,395          2,120          4,745           4,333
    Excise taxes on products and merchandise                                    251            237            489             480
    Selling, general and administrative expenses                                297            280            586             552
    Depreciation, depletion and amortization                                     97             96            195             191
    General corporate expenses                                                   24             20             47              45
                                                                          ----------     ----------     ----------      ----------
                                                                              3,064          2,753          6,062           5,601
                                                                          ----------     ----------     ----------      ----------

OPERATING INCOME                                                                 33              4            208              95

OTHER INCOME (EXPENSE)
    Interest expense (net of interest income)                                   (42)           (41)           (86)            (78)
    Equity income                                                                 6              4             11               9
                                                                          ----------     ----------     ----------      ----------

INCOME (LOSS) BEFORE INCOME TAXES
AND MINORITY INTEREST                                                            (3)           (33)           133              26
    Income taxes                                                                  1              9            (42)             (7)
    Minority interest in earnings of subsidiaries                                 -             (5)            (6)            (13)
                                                                          ----------     ----------     ----------      ----------

NET INCOME (LOSS)                                                                (2)           (29)            85  (1)          6
    Dividends on convertible preferred stock                                     (5)            (5)            (9)             (9)
                                                                          ----------     ----------     ----------      ----------

INCOME (LOSS) AVAILABLE TO COMMON SHARES                                  $      (7)     $     (34)     $      76       $      (3)
                                                                          ==========     ==========     ==========      ========== 

EARNINGS (LOSS) PER SHARE - Note F
    Primary                                                               $    (.11)     $    (.55)     $    1.18  (1)  $    (.05)
    Assuming full dilution                                                $    (.11)     $    (.55)     $    1.15       $    (.05)


DIVIDENDS PAID PER COMMON SHARE                                           $    .275      $    .275      $     .55       $     .55

- -----------------------------------------------------------------------------------------------------------------------------------
(1)  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.

</TABLE>
SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                                                  2
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
- ------------------------------------------------------------------------------------------------------------------------------
                                                                               March 31        September 30         March 31
(In millions)                                                                      1996                1995             1995
- ------------------------------------------------------------------------------------------------------------------------------

                               ASSETS
<S>                                                                           <C>                  <C>             <C>
CURRENT ASSETS
    Cash and cash equivalents                                                 $      70            $     52        $      60
    Accounts receivable                                                           1,662               1,600            1,432
    Allowance for doubtful accounts                                                 (25)                (25)             (23)
    Construction completed and in progress                                           19                  42               20
    Inventories - Note B                                                            810                 726              812
    Deferred income taxes                                                            89                  90               73
    Other current assets                                                            112                  90              134
                                                                              ----------           ---------       ----------
                                                                                  2,737               2,575            2,508
INVESTMENTS AND OTHER ASSETS
    Investments in and advances to unconsolidated affiliates                        153                 145              154
    Investments of captive insurance companies                                      194                 192              188
    Cost in excess of net assets of companies acquired                              104                 107               86
    Other noncurrent assets                                                         410                 403              440
                                                                              ----------           ---------       ----------
                                                                                    861                 847              868
PROPERTY, PLANT AND EQUIPMENT
    Cost                                                                          7,159               7,078            7,042
    Accumulated depreciation, depletion and amortization                         (3,601)             (3,508)          (3,449)
                                                                              ----------           ---------       ----------
                                                                                  3,558               3,570            3,593
                                                                              ----------           ---------       ----------
                                                                              $   7,156            $  6,992        $   6,969
                                                                              ==========           =========       ==========

                LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
    Debt due within one year                                                  $     321            $    272        $     333
    Trade and other payables                                                      1,910               1,778            1,656
    Income taxes                                                                     40                  44               39
                                                                              ----------           ---------       ----------
                                                                                  2,271               2,094            2,028
NONCURRENT LIABILITIES
    Long-term debt (less current portion)                                         1,749               1,828            1,809
    Employee benefit obligations                                                    630                 613              597
    Reserves of captive insurance companies                                         183                 169              191
    Deferred income taxes                                                            33                  49              113
    Other long-term liabilities and deferred credits                                404                 405              436
    Commitments and contingencies - Note C
                                                                              ----------           ---------       ----------
                                                                                  2,999               3,064            3,146

MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES                                      176                 179              173

STOCKHOLDERS' EQUITY
    Convertible preferred stock                                                     293                 293              293
    Common stockholders' equity                                                   1,417               1,362            1,329
                                                                              ----------           ---------       ----------
                                                                                  1,710               1,655            1,622
                                                                              ----------           ---------       ----------

                                                                              $   7,156            $  6,992        $   6,969
                                                                              ==========           =========       ==========


SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                                                  3
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
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
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>           <C>          <C>           <C>           <C>         <C>
BALANCE  AT OCTOBER 1, 1994                           $    61       $   159      $  1,126      $      (33)   $  (11)     $  1,302
   Net income                                                                           6                                       6
   Dividends
     Preferred stock                                                                   (9)                                     (9)
     Common stock                                                                     (33)                                    (33)
   Issued common stock under
     Acquisition of operations
       of other companies                                   1            39                                                    40
     Stock incentive plans                                                4                                                     4
   LESOP loan repayments                                                                               11                      11
   Other changes                                                                                                  8             8
                                                      --------      --------     ---------     -----------   -------     ---------
BALANCE AT MARCH 31, 1995                             $    62       $   202      $  1,090      $      (22)   $   (3)     $  1,329
                                                      ========      ========     =========     ===========   =======     =========


BALANCE AT OCTOBER 1, 1995                            $    64       $   256      $  1,063      $      (11)   $  (10)     $  1,362
   Net income                                                                          85                                      85
   Dividends
     Preferred stock                                                                   (9)                                     (9)
     Common stock                                                                     (35)                                    (35)
   Issued common stock under stock
     incentive plans                                                      4                                                     4
   LESOP loan repayments                                                                               11                      11
   Other changes                                                                                                 (1)           (1)
                                                      --------      --------     ---------     -----------   -------     ---------
BALANCE AT MARCH 31, 1996                             $    64       $   260      $  1,104      $        -    $  (11)     $  1,417
                                                      ========      ========     =========     ==========    =======     =========




SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                                                  4
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
STATEMENTS OF CONSOLIDATED CASH FLOWS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                               Six months ended
                                                                                                                   March 31
                                                                                                        ----------------------------
(In millions)                                                                                              1996             1995
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                    <C>              <C>
CASH FLOWS FROM OPERATIONS
    Net income                                                                                         $     85         $      6
    Expense (income) not affecting cash
      Depreciation, depletion and amortization (1)                                                          200              197
      Deferred income taxes                                                                                 (14)              13
      Other noncash items                                                                                    15                4
    Change in operating assets and liabilities (2)                                                          (10)            (102)
                                                                                                       ---------        ---------
                                                                                                            276              118

CASH FLOWS FROM FINANCING
    Proceeds from issuance of long-term debt                                                                  1              273
    Proceeds from issuance of capital stock                                                                   4                1(3)
    Loan repayment from leveraged employee stock ownership plan                                              11               11
    Repayment of long-term debt                                                                             (51)             (15)
    Increase in short-term debt                                                                              21               92
    Dividends paid                                                                                          (46)             (44)
                                                                                                       ---------        ---------
                                                                                                            (60)             318

CASH FLOWS FROM INVESTMENT
    Additions to property, plant and equipment                                                             (178)            (218)
    Purchase of operations - net of cash acquired                                                           (24)            (192)(3)
    Proceeds from sale of operations                                                                          1                5
    Investment purchases (4)                                                                               (225)            (262)
    Investment sales and maturities (4)                                                                     223              248
    Other-net                                                                                                 5                3
                                                                                                       ---------        ---------
                                                                                                           (198)            (416)
                                                                                                       ---------        ---------

INCREASE IN CASH AND CASH EQUIVALENTS                                                                        18               20

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                                              52               40
                                                                                                       ---------        ---------
CASH AND CASH EQUIVALENTS - END OF PERIOD                                                              $     70         $     60
                                                                                                       =========        =========

- ----------------------------------------------------------------------------------------------------------------------------------
(1)  Includes amounts charged to general corporate expenses.
(2)  Excludes changes resulting from operations acquired or sold.
(3)  Excludes $41 million of common stock issued in acquisitions.
(4)  Represents primarily investment transactions of captive insurance companies.

</TABLE>
SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                                                  5

<PAGE>
- -------------------------------------------------------------------------------
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 periods ended March 31, 1996, are not  necessarily  indicative
         of results to be expected for the year ending September 30, 1996.

NOTE B - INVENTORIES
<TABLE>
<CAPTION>
          --------------------------------------------------------------------------------------------------------------------
                                                                            March 31        September 30            March 31
          (In millions)                                                         1996                1995                1995
          --------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>                  <C>                 <C>
          Crude oil                                                          $   342              $  285              $  308
          Petroleum products                                                     354                 284                 349
          Chemicals and other products                                           523                 491                 492
          Materials and supplies                                                  68                  66                  68
          Excess of replacement costs over LIFO carrying values                 (477)               (400)               (405)
                                                                             --------             -------             ------- 
                                                                             $   810              $  726              $  812
                                                                             ========             =======             =======
</TABLE>
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. In addition, various costs
         of remediation  efforts  related to underground  storage tanks are
         eligible for reimbursement from state administered funds. 

         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  March  31,  1996,  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.


                                       6
<PAGE>
- -------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
- -------------------------------------------------------------------------------
NOTE D - ACQUISITIONS

         During the six  months  ended  March 31,  1996,  Ashland  acquired
         various chemical distribution and specialty chemical businesses, a
         road  paving   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.

NOTE E - EMPLOYEE BENEFIT PLANS

         As of March 31, 1996,  all shares held by the  leveraged  employee
         stock  ownership  plan (LESOP) had been  allocated  to  employees'
         accounts  and the  LESOP  loan had been  fully  repaid.  For LESOP
         participants,  Ashland  has  increased  its  contributions  to the
         Employee Savings Plan from 20% to 70% of employee contributions up
         to  6%  of  their  qualified   earnings.   The  increased  company
         contributions  will  be in  the  form  of  Ashland  Common  Stock.
         Ashland's  costs  under  this  new  program  are  estimated  to be
         comparable to its costs under the LESOP.

NOTE F - COMPUTATION OF EARNINGS (LOSS) PER SHARE
<TABLE>
<CAPTION>
           ------------------------------------------------------------------------------------------------------------------
                                                                          Three months ended            Six months ended
                                                                               March 31                     March 31
                                                                         ----------------------       -----------------------
           (In millions except per share data)                               1996        1995             1996         1995
           ------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>          <C>              <C>          <C>
           PRIMARY EARNINGS (LOSS) PER SHARE
           Income (loss) available to common shares
              Net income (loss)                                          $     (2)    $    (29)        $     85     $      6
              Dividends on convertible preferred stock                         (5)          (5)              (9)          (9)
                                                                         ---------    ---------        ---------    ---------
                                                                         $     (7)    $    (34)        $     76     $     (3)
                                                                         =========    =========        =========    =========
           Average common shares and equivalents outstanding                   64           61               64           61
                                                                         =========    =========        =========    =========
           Earnings (loss) per share                                     $   (.11)    $   (.55)        $   1.18     $   (.05)
                                                                         =========    =========        =========    =========
- -----------------------------------------------------------------------------------------------------------------------------
           EARNINGS (LOSS) PER SHARE
              ASSUMING FULL DILUTION
           Income (loss) available to common shares
              Net income (loss)                                          $     (2)    $    (29)        $     85     $      6
              Dividends on convertible preferred stock                         (5)          (5)               -           (9)
              Interest on convertible debentures (net of income taxes)          -            -                2            -
                                                                         ---------    ---------        ---------    ---------
                                                                         $     (7)    $    (34)        $     87     $     (3)
                                                                         =========    =========        =========    =========

           Average common shares and equivalents outstanding                   64           61               64           61
           Common shares issuable upon
              Conversion of debentures                                          -            -                3            -
              Conversion of preferred stock                                     -            -                9            -
                                                                         ---------    ---------        ---------    ---------
                                                                               64           61               76           61
                                                                         =========    =========        =========    =========

           Earnings (loss) per share                                     $  (.11)     $   (.55)        $   1.15     $   (.05)
                                                                         =========    =========        =========    =========

                                                                  7
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                      Three months ended                    Six months ended
                                                                           March 31                             March 31
                                                                 -----------------------------       ------------------------------
(Dollars in millions except as noted)                                   1996            1995                1996             1995
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>             <C>                 <C>              <C>
SALES AND OPERATING REVENUES
   Petroleum                                                      $    1,375      $    1,122          $    2,607       $    2,350
   SuperAmerica                                                          445             404                 901              846
   Valvoline                                                             265             238                 540              506
   Chemical                                                              909             887               1,795            1,705
   APAC                                                                  181             176                 510              451
   Coal                                                                  139             152                 303              308
   Exploration                                                            66              45                 122               93
   Intersegment sales                                                   (308)           (289)               (627)            (600)
                                                                  -----------     -----------         -----------      -----------
                                                                  $    3,072      $    2,735          $    6,151       $    5,659
                                                                  ===========     ===========         ===========      ===========
OPERATING INCOME
   Petroleum                                                      $      (16)     $      (51)         $        2       $      (49)
   SuperAmerica                                                            6               6                  17               23
   Valvoline                                                               8               2                  20               11
                                                                  -----------     -----------         -----------      -----------
     Total Refining and Marketing Group                                   (2)            (43)                 39              (15)
   Chemical                                                               43              53                  81              100
   APAC                                                                    -               1                  23               21
   Coal                                                                    6              14                  23               34
   Exploration                                                            10              (1)                 89                -
   General corporate expenses                                            (24)            (20)                (47)             (45)
                                                                  -----------     -----------         -----------      -----------
                                                                  $       33      $        4          $      208       $       95
                                                                  ===========     ===========         ===========      ===========
EQUITY INCOME
   Arch Mineral Corporation                                       $        4      $        -          $        5       $        3
   Other                                                                   2               4                   6                6
                                                                  -----------     -----------         -----------      -----------
                                                                  $        6      $        4          $       11       $        9
                                                                  ===========     ===========         ===========      ===========
OPERATING INFORMATION
   Petroleum
     Product sales (thousand barrels per day) (1)                      365.8           344.8               376.5            352.5
     Refining inputs (thousand barrels per day) (2)                    342.6           338.1               360.5            329.9
     Value of products manufactured per barrel                    $    23.58      $    21.08          $    22.78       $    21.26
     Input cost per barrel                                             19.85           18.48               18.88            18.02
                                                                  -----------     -----------         -----------      -----------
     Refining margin per barrel                                   $     3.73      $     2.60          $     3.90       $     3.24
   SuperAmerica
     Product sales (thousand barrels per day)                           71.0            68.0                73.1             70.3
     Merchandise sales                                            $      134      $      123          $      273       $      256
   Valvoline lubricant sales (thousand barrels per day) (1)             17.8            18.0                19.1             17.6
   APAC construction backlog
     At end of period                                             $      664      $      599          $      664       $      599
     Increase (decrease) during period                            $       48      $       76          $       (8)      $       45
   Ashland Coal, Inc. (3)
     Tons sold (millions)                                                5.2             5.5                11.2             10.9
     Sales price per ton                                          $    26.57      $    27.81          $    26.97       $    28.14
   Arch Mineral Corporation (3)
     Tons sold (millions)                                                7.3             6.8                14.2             14.1
     Sales price per ton                                          $    24.95      $    26.44          $    25.39       $    26.65
   Exploration
     Net daily production
       Natural gas (million cubic feet) (1)                            113.5           102.4               112.3             95.6
       Nigerian crude oil (thousand barrels)                            17.3            16.4                17.7             17.9
     Sales price
       Natural gas (per thousand cubic feet)                      $     2.88      $     1.93          $     2.53       $     1.90
       Nigerian crude oil (per barrel)                            $    18.17      $    15.94          $    17.16       $    15.89

- -----------------------------------------------------------------------------------------------------------------------------------
(1)  Includes intersegment sales.
(2)  Includes crude oil and other purchased feedstocks.
(3)  Ashland's ownership interest is 56% in Ashland Coal and 50% in Arch 
     Mineral.
</TABLE>


                                                                  8

<PAGE>
- ------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS
- ------------------------------------------------------------------------------

FORWARD LOOKING STATEMENTS

         This (Form  10-Q)   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,  which
         includes information concerning the outlook of  Ashland  Petroleum
         for the remainder of the fiscal year,  the  prospects   of  APAC's
         construction operations for the  remainder  of  1996  and  Ashland
         Coal's prospective  earnings  for  1996 and 1997. Although Ashland
         believes that its expectations are based on reasonable assumptions,
         it cannot assure that the expectations contained in such statements
         will be  achieved.  Important  factors  which could  cause  actual
         results  to  differ   materially  from  those  contained  in  such
         statements are discussed below.

         Ashland's  operations  are affected by domestic and  international
         political, legislative, regulatory and legal actions. Such actions
         may  include  changes  in  the  policies  of the  Organization  of
         Petroleum  Exporting  Countries  ("OPEC")  or  other  developments
         involving or effecting oil-producing countries, including military
         conflict,  embargoes, internal instability or actions or reactions
         of the  government of the United States in  anticipation  of or in
         response to such actions.

         Domestic   and   international   economic   conditions,   such  as
         recessionary  trends,  inflation,  interest and monetary  exchange
         rates, as well as changes in the availability and market prices of
         crude oil,  natural gas and  petroleum  products,  can also have a
         significant   effect  on  Ashland's   operations.   While  Ashland
         maintains reserves for anticipated liabilities and carries various
         levels of insurance, Ashland could be affected by civil, criminal,
         regulatory or administrative  actions,  claims or proceedings.  In
         addition,  climate and weather can significantly affect Ashland in
         several of its operations such as its  construction,  natural gas,
         heating oil and coal businesses. Other factors and risks affecting
         Ashland's  revenues and operations are contained in Ashland's Form
         10-K for fiscal year ended  September  30, 1995,  which is on file
         with the Securities and Exchange Commission.


RESULTS OF OPERATIONS

         CURRENT  QUARTER - Ashland  recorded a net loss of $2 million  for
         the three months  ended March 31, 1996,  compared to a loss of $29
         million for the same period  last year.  Operating  income for the
         quarter just ended totaled $33 million, compared to $4 million for
         last year's  second  quarter.  The  increase  in earnings  was due
         primarily to  substantial  improvements  in operating  income from
         Ashland  Petroleum,   Valvoline  and  Ashland  Exploration.  These
         positive  comparisons were partially offset by lower earnings from
         Ashland  Chemical and Ashland  Coal.  Although down from the March
         1995 quarter,  Ashland Chemical had its second-best  March quarter
         ever,   as  the   unfavorable   comparison   resulted   from   the
         extraordinarily high methanol prices last year.

         YEAR-TO-DATE - Net income for the six months ended March 31, 1996,
         amounted to $85 million, compared to $6 million for the six months
         ended  March 31,  1995.  Results  for the  current  year  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  $31  million,  primarily  reflecting  the same  factors
         described  in the quarter  comparison,  partially  offset by lower
         profits from SuperAmerica and an increase in interest expense.

         PETROLEUM

         CURRENT QUARTER - Ashland Petroleum  reported an operating loss of
         $16 million for the quarter  ended March 31,  1996,  compared to a
         loss of $51 million for the same period last year.  An increase in
         the refining margin (the difference  between the value of products
         manufactured  and  input  cost)  was the  primary  factor  for the
         improvement  in earnings.  The refining  margin  averaged  $3.73 a
         barrel for the second quarter of fiscal 1996,  compared to $2.60 a
         barrel  in the  March  1995  quarter.  Results  for last year were
         negatively impacted by the second warmest winter on record and the
         market  confusion  surrounding  the  introduction  of reformulated
         gasoline.  Although  margins  improved from last year, the current
         quarter was still  adversely  affected by rapidly rising crude oil
         costs in March and refinery  unit 

                                          9

<PAGE>

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

         PETROLEUM (CONTINUED)

         outages in January and February,  that  temporarily  reduced crude
         oil runs. During March, the price of West Texas Intermediate crude
         oil  on  the  New  York  Mercantile  Exchange  increased  sharply,
         beginning  the month at $19.44 a barrel  and  peaking  at $24.34 a
         barrel before closing at $21.47 a barrel.

         During the current quarter, Ashland Petroleum experienced a 17-day
         strike by the Oil,  Chemical  and Atomic  Workers  (OCAW) union at
         Ashland's  largest refinery in  Catlettsburg,  Ky. Normal refinery
         operations were continued  during this period due to the dedicated
         efforts  of  supervisory  personnel  until  a  new  agreement  was
         reached. The provisions of the new OCAW contract will provide more
         flexibility  in the operation of the refinery which should enhance
         Ashland Petroleum's competitive position.

         YEAR-TO-DATE  - For the six months ended March 31,  1996,  Ashland
         Petroleum recorded operating income of $2 million,  compared to an
         operating  loss of $49 million for the same period last year.  The
         majority of the increase in earnings was  attributed  to a rise in
         the refining margin to $3.90 a barrel this year, compared to $3.24
         a  barrel  last  year.  Throughput  volumes  were  also up for the
         year-to-date  period  with most of the  increase  attributable  to
         record  throughputs  in the first  quarter of this year,  combined
         with reduced  throughputs  in the first  quarter of last year when
         the Canton,  Ohio refinery had a general  maintenance  turnaround.
         Refining expenses declined 14 cents a barrel compared to the first
         six  months of last  year,  due to the  increased  throughput  and
         ongoing efforts to cut costs and improve efficiency.

         The outlook for the  remainder of the fiscal year is good as crude
         oil prices are  expected to recede to levels  more  typical of the
         past few years.  Although  world  crude oil demand is  increasing,
         production  capacity is keeping pace and Ashland  expects no basic
         shifts in the supply and demand  balance that would sustain higher
         prices  over the long  term.  U.S.  gasoline  demand is strong and
         inventories  are low  relative to prior years.  Also,  the futures
         market is expecting strong gasoline margins  throughout the summer
         months which should support improved refining margins.

         SUPERAMERICA

         CURRENT  QUARTER -  Operating  income  for the  second  quarter of
         fiscal 1996 totaled $6 million, essentially even with the earnings
         for the second  quarter of fiscal 1995.  Average  retail  gasoline
         margins  were about equal with last year's March  quarter  despite
         being  compressed  late  in the  current  quarter  by  the  higher
         wholesale  prices  associated with March's rapid rise in crude oil
         prices.  Operating  expenses  for the March  quarter  were higher,
         reflecting  an increase in costs  associated  with  SuperAmerica's
         ongoing  expansion  program.  These increased costs were offset by
         higher gasoline and merchandise  volumes, due to an increase of 33
         stores in operation since March 31, 1995.

         YEAR-TO-DATE   -  For  the  six  months   ended  March  31,  1996,
         SuperAmerica's operating income of $17 million declined $6 million
         from the same period last year. The decrease in earnings reflected
         lower gasoline margins and increased operating expenses, partially
         offset  by  higher  sales  volumes.  The  increases  in  operating
         expenses and sales volumes  reflect the same factors  described in
         the quarter comparison.  During the first six months of the fiscal
         year,  SuperAmerica  opened 25 new and rebuilt retail outlets.  Of
         these, 17 were new SuperAmerica  stores and four were new Rich Oil
         outlets. Net of closures for rebuilds, economic and other reasons,
         625 SuperAmerica and 100 Rich Oil units were in operation at March
         31, 1996, compared with 598 and 94 at March 31, 1995.

         VALVOLINE

         CURRENT  QUARTER  - For the three  months  ended  March 31,  1996,
         operating income for Valvoline totaled $8 million,  compared to $2
         million for the same period last year. The improvement in earnings
         primarily  reflected  higher  branded motor oil margins,  combined
         with  increased  automotive  chemical and R-12  refrigerant  sales
         volumes and margins.  Valvoline Instant Oil Change (VIOC) reported
         record March quarter earnings, as did First Recovery,  Valvoline's
         used motor oil collection  business.  An 


                                       10
<PAGE>

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

         VALVOLINE (CONTINUED)

         increase in the number of VIOC company operated quick lube outlets
         from 358 at March 31,  1995,  to 368 at March 31,  1996,  combined
         with higher average car counts and ticket  prices,  contributed to
         VIOC's profit improvement.

         YEAR-TO-DATE - For the six months ended March 31, 1996,  Valvoline
         reported operating income of $20 million,  compared to $11 million
         for the same period last year. The increase in earnings  reflected
         the same factors described in the quarterly comparison.

         CHEMICAL

         CURRENT  QUARTER - Ashland  Chemical's  operating  income  for the
         three  months  ended  March 31,  1996,  amounted  to $43  million,
         representing  its second best March quarter ever.  However,  these
         results  were  down  from  fiscal  1995's  record  second  quarter
         earnings of $53  million,  due to  extraordinarily  high  methanol
         prices last year.  Excluding  methanol profits from both quarters,
         operating  income was ahead of last year, as record second quarter
         earnings  from the  specialty  chemical  group more than  offset a
         modest  decline  from the  distribution  businesses.  Last  year's
         acquisition of certain parts of Aristech Chemical  Corporation and
         other previous  acquisitions  were key factors in growing  profits
         from specialty chemicals.

         During the current quarter,  Ashland Chemical  acquired the shares
         of Sociedad  Italo  Espanola  de Resinas,  S.A.  (SIER,  S.A.),  a
         Spanish unsaturated  polyester resins  manufacturer.  One of three
         acquisitions  completed during the quarter,  SIER provides Ashland
         Chemical's    Composite   Polymers   Division   with   its   first
         manufacturing  facility  in  Europe  and  is  part  of an  ongoing
         strategy to expand internationally.

         YEAR-TO-DATE - For the six months ended March 31, 1996,  operating
         income totaled $81 million,  compared to $100 million for the same
         period  last  year.   The  decline  in  earnings   reflected   the
         exceptionally  strong  methanol  market  in  1995,  combined  with
         significant  decreases from all of the other petrochemical product
         lines,  reflecting  higher feedstock costs.  Partially  offsetting
         these  declines,  the specialty  chemical group is having a record
         year with Composite Polymers and Electronic  Chemicals leading the
         way.

         APAC

         CURRENT  QUARTER - For the second  quarter of fiscal 1996,  APAC's
         construction  operations  reported slightly better than break-even
         results despite severe winter operating  conditions and the normal
         seasonal  slowdown in  construction  activity.  Earnings  for this
         year's  March  quarter  exceeded  winter  costs which are normally
         deferred  and  amortized  over the last half of the  fiscal  year.
         Operating income of $1 million for the March 1995 quarter included
         a gain on the sale of an aggregate facility.

         YEAR-TO-DATE - For the six months ended March 31, operating income
         totaled $23 million this year,  compared to $21 million last year.
         The increase in earnings reflected record revenues in the December
         quarter.  Backlog at March 31, 1996 of $664 million  represented a
         record for this date and an increase of 11% from the $599  million
         at March 31, 1995.  With a strong  backlog and no deferred  winter
         costs to amortize,  Construction's  outlook is bright for the rest
         of the year.

         COAL

         CURRENT  QUARTER - Ashland  Coal's  operating  income  totaled  $6
         million for the  quarter  ended  March 31,  1996,  compared to $14
         million for the same  quarter  last year.  Results for the current
         quarter  reflected  the  adverse  effects  of  the  expiration  of
         attractively  priced  contracts  with  Cincinnati  Gas &  Electric
         Company  (CG&E) on December  31,  1995,  and charges of $4 million
         related to  Ashland  Coal's  restructuring  of its  corporate  and
         subsidiary support functions.  In addition,  severe winter weather
         adversely  affected  rail  service  and surface  mine  production.
         Production  and  earnings  were  also  


                                        11

<PAGE>

- -------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS
- -------------------------------------------------------------------------------
         COAL (CONTINUED)

         negatively impacted by a contract miner's unexpected withdrawal of
         highwall  mining  systems  from two West  Virginia  surface  mines
         during the current  quarter.  Ashland Coal has  announced  that it
         expects  the lost  production  will be  replaced  during the third
         quarter of this fiscal  year,  but  possibly  at  slightly  higher
         costs.  The current quarter  restructuring is expected to generate
         savings  over the balance of  calendar  1996 at least equal to the
         restructuring charges recorded this quarter.

         YEAR-TO-DATE - For the six months ended March 31, 1996,  operating
         income  amounted to $23  million,  compared to $34 million for the
         same period last year. The decrease in earnings reflected the same
         factors  described in the quarterly  comparison.  Ashland Coal has
         announced  that it expects  results for  calendar  1996 to be much
         lower than in 1995,  primarily  due to the  expiration of the CG&E
         contracts and price reopeners under other contracts, and the other
         adverse  factors  that  affected  the  March  quarter.  With  full
         implementation  of  the  operational   changes  and  restructuring
         efforts, and with planned additional production, Ashland Coal also
         expects that calendar 1997 earnings will improve from 1996 levels.

         EXPLORATION

         CURRENT  QUARTER - Exploration  reported  operating  income of $10
         million for the three months ended March 31, 1996,  compared to an
         operating  loss of $1  million  for the  same  period  last  year.
         Domestic  operating income was up $8 million as natural gas prices
         increased 49% while daily volumes rose 11%. Natural gas production
         averaged  114 million  cubic feet a day,  the highest  since 1979,
         reflecting in part last year's acquisition of additional producing
         properties in  Appalachia.  Natural gas  production  has more than
         doubled since 1990, reflecting successful  exploratory drilling in
         the  Gulf  of  Mexico,   accelerated   development   drilling   in
         Appalachia,  and  acquisitions.  Earnings from foreign  operations
         increased $3 million as last year's  second  quarter  included dry
         hole costs from an exploratory well offshore Nigeria.

         YEAR-TO-DATE   -  For  the  first  six  months  of  fiscal   1996,
         Exploration recorded operating income of $89 million,  compared to
         essentially  break-even results for the same period last year. The
         current  year  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 17% increase in daily natural gas  production and a 63
         cent  increase in the  average  price per  thousand  cubic feet of
         natural  gas also  contributed  to the  improvement  in  operating
         income.  Higher natural gas production,  as well as an increase in
         earnings  from  foreign  operations  reflected  the  same  factors
         described in the quarter comparison.

         GENERAL CORPORATE EXPENSES

         For the quarter ended March 31, 1996,  general corporate  expenses
         totaled  $24  million,  compared to $20 million for the March 1995
         quarter.   This  year's   results   reflected   higher   incentive
         compensation costs.

         OTHER INCOME (EXPENSE)

         For the six months ended March 31, 1996,  interest expense totaled
         $86  million,  compared  to $78  million  for the same period last
         year.  The  increase   resulted   primarily  from  higher  average
         outstanding debt levels.

         Equity  income  from Arch  Mineral  increased  $4 million  for the
         quarter  and $2 million for the six months  ended March 31,  1996.
         The  increase in earnings  for the  quarter was due  primarily  to
         higher  production  and improved  mining  costs.  Earnings for the
         year-to-date  period reflected  favorable mining conditions at the
         Kentucky and West Virginia operations,  combined with reduced SG&A
         and interest  costs.  These  positive  comparisons  were partially
         offset  by a  decline  in  profits  at the  Illinois  and  Wyoming
         operations due to lower sales volumes and margins.


                                           12

<PAGE>

- -------------------------------------------------------------------------------
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  and  Ashland  Coal  have  revolving   credit   agreements
         providing  for  borrowings of up to $320 million and $500 million,
         respectively, none of which were in use at March 31, 1996. 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 $222
         million outstanding at March 31, 1996.

         Cash and cash  equivalents  at March 31,  1996,  were $70 million,
         compared to $52 million at  September  30,  1995.  Cash flows from
         operations,  a major  source of Ashland's  liquidity,  amounted to
         $276 million for the six months ended March 31, 1996,  compared to
         $118  million  for the six  months  ended  March  31,  1995.  This
         increase  was  attributed   primarily  to  lower  working  capital
         requirements and the proceeds Ashland received from the bankruptcy
         settlement previously discussed.

         Working  capital at March 31, 1996, was $466 million,  compared to
         $481 million at September 30, 1995,  and $480 million at March 31,
         1995.   Liquid  assets  (cash,   cash   equivalents  and  accounts
         receivable)  amounted to 75% of current  liabilities  at March 31,
         1996, and 78% at 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 $477 million  below
         their replacement costs at March 31, 1996.

         CAPITAL RESOURCES

         For the six  months  ended  March  31,  1996,  property  additions
         amounted to $178  million,  compared to $218  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 $312  million  and  $47  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 $41 million for long-term debt or for acquisitions.

         Ashland's  capital  employed at March 31, 1996,  consisted of debt
         (52%),   deferred  income  taxes  (1%),  minority  interest  (4%),
         convertible  preferred stock (7%), and common stockholders' equity
         (36%).  Debt as a percent of capital employed was 52% at March 31,
         1996,  compared to 53% at September  30, 1995.  At March 31, 1996,
         long-term debt included $38 million of floating-rate debt, and the
         interest  rates on an additional  $475 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 $513  million  of
         Ashland's  consolidated  long-term debt, as well as any short-term
         notes and commercial paper.

         At March 31, 1996,  Ashland  could issue up to an  additional  $49
         million in common stock under a shelf registration. During the six
         months  ended March 31,  1996,  no shares  were issued  under this
         registration.

ENVIRONMENTAL MATTERS

         Federal,  state and local statutes 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  

                                      13
<PAGE>

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

ENVIRONMENTAL MATTERS (CONTINUED)

         effect  on the  conduct  of its  businesses.  Although  it  cannot
         predict  accurately  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.

                                         14
<PAGE>
                             PART II - OTHER INFORMATION
- -------------------------------------------------------------------------------

ITEM 1.  LEGAL PROCEEDINGS

     ENVIRONMENTAL  PROCEEDINGS  - (1) As of March 31,  1996,  Ashland  was
subject to 83 notices  received from the USEPA and similar  state  agencies
identifying  Ashland as a  "potentially  responsible  party"  ("PRP") under
Superfund or similar state laws 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 or a state  agency  in  accordance  with  procedures
established under  regulations,  in which Ashland may be participating as a
member of various PRP groups. Generally, the type of relief sought includes
remediation of contaminated soil and/or groundwater,  reimbursement for the
costs of site cleanup or oversight expended, and/or long-term monitoring of
environmental  conditions  at the sites.  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 April  1996,  Ashland and the  Minnesota  Pollution  Control  Agency
(MPCA)  entered into a Stipulation  Agreement,  resolving  various  alleged
environmental   regulatory  violations  regarding  hazardous  waste,  water
quality and spill matters at Ashland's St. Paul Park refinery. Ashland will
pay  a  $149,775  penalty  and  fund  several  supplemental   environmental
projects.

(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
penalty of $162,500 for these alleged  violations.  Ashland filed an Answer
and requested an Administrative Hearing on the merits of the complaint. The
parties are presently engaged in settlement discussions.

(4) On March  19,  1996,  after  consultation  with the U.S.  Environmental
Protection  Agency,  the Kentucky Division for Air Quality issued a finding
that Ashland had not  demonstrated  compliance with certain air regulations
at its Catlettsburg,  Kentucky refinery, and referred the matter to USEPA -
Region IV for formal enforcement action.  Ashland disputes this finding and
has filed a petition in Kentucky  requesting an  Administrative  Hearing on
the merits of the matter. No action has been taken by either agency.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      EXHIBITS

27    Financial Data Schedule

(b)      REPORTS ON FORM 8-K

None

                                         15
<PAGE>
                                     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)


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



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



                                      16

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>             THIS SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION
                     EXTRACTED  FROM ASHLAND INC.'S 2ND QUARTER 10-Q AND IS
                     QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH 10-Q.
<MULTIPLIER>  1,000,000
       
<S>                                                <C>
<PERIOD-TYPE>                                      6-MOS
<FISCAL-YEAR-END>                                  SEP-30-1996
<PERIOD-END>                                       MAR-31-1996
<CASH>                                                      70
<SECURITIES>                                                 0
<RECEIVABLES>                                            1,662
<ALLOWANCES>                                                25
<INVENTORY>                                                810
<CURRENT-ASSETS>                                         2,737
<PP&E>                                                   7,159
<DEPRECIATION>                                           3,601
<TOTAL-ASSETS>                                           7,156
<CURRENT-LIABILITIES>                                    2,271
<BONDS>                                                  1,749
<COMMON>                                                    64
                                        0
                                                293
<OTHER-SE>                                               1,353
<TOTAL-LIABILITY-AND-EQUITY>                             7,156
<SALES>                                                  6,151
<TOTAL-REVENUES>                                         6,270
<CGS>                                                    5,429
<TOTAL-COSTS>                                            5,429
<OTHER-EXPENSES>                                           633
<LOSS-PROVISION>                                             0
<INTEREST-EXPENSE>                                          86
<INCOME-PRETAX>                                            122
<INCOME-TAX>                                                42
<INCOME-CONTINUING>                                         85
<DISCONTINUED>                                               0
<EXTRAORDINARY>                                              0
<CHANGES>                                                    0
<NET-INCOME>                                                85
<EPS-PRIMARY>                                             1.18
<EPS-DILUTED>                                             1.15
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission