ASHLAND INC
10-Q, 1998-08-14
PETROLEUM REFINING
Previous: ASARCO INC, 10-Q, 1998-08-14
Next: ASSOCIATED BANC-CORP, 10-Q, 1998-08-14



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


                     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 JUNE 30, 1998



                       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 July 31, 1998, there were 76,470,285 shares of Registrant's  Common
Stock  outstanding.  One  Right to  purchase  one-thousandth  of a share of
Series  A  Participating   Cumulative   Preferred  Stock  accompanies  each
outstanding share of Registrant's Common Stock.


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


<PAGE>

                       PART I - FINANCIAL INFORMATION

<TABLE>
<CAPTION>

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

  ASHLAND INC. AND SUBSIDIARIES
  STATEMENTS OF CONSOLIDATED INCOME

  -------------------------------------------------------------------------------------------------------------------------------
                                                                          Three months ended              Nine months ended
                                                                               June 30                         June 30
                                                                       --------------------------      -------------------------
  (In millions except per share data)                                       1998           1997             1998          1997
  ------------------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>            <C>              <C>           <C>       
  REVENUES
      Sales and operating revenues (including excise taxes)            $   1,705      $   3,299        $   4,777     $    9,491
      Equity income                                                          159             17              265             44
      Other                                                                   13             12               58             42
                                                                       -----------    ----------       -----------   -----------
                                                                           1,877          3,328            5,100          9,577
  COSTS AND EXPENSES
      Cost of sales and operating expenses                                 1,368          2,451            3,877          7,275
      Excise taxes on products and merchandise                                 -            253               -             748
      Selling, general and administrative expenses                           238            334              673            984
      Depreciation, depletion and amortization                                45             79              129            236
                                                                       -----------    ----------       -----------   -----------
                                                                           1,651          3,117            4,679          9,243
                                                                       -----------    ----------       -----------   -----------
  OPERATING INCOME                                                           226            211              421            334
      Interest expense (net of interest income)                              (33)           (38)             (96)          (112)
                                                                       -----------    ----------       -----------   -----------
  INCOME FROM CONTINUING OPERATIONS
  BEFORE INCOME TAXES                                                        193            173              325            222
      Income taxes                                                           (70)           (54)            (122)           (78)
                                                                       -----------    ----------       -----------   -----------
  INCOME FROM CONTINUING OPERATIONS                                          123            119              203            144
      Income from discontinued operations (net of income taxes)                -              9               -              26
                                                                       -----------    ----------       -----------   -----------
  INCOME BEFORE EXTRAORDINARY LOSS                                           123            128              203            170
      Extraordinary loss on early retirement of debt 
      (net of income taxes)                                                    -             (2)              -              (2)
                                                                       -----------    ----------       -----------   -----------
  NET INCOME                                                           $     123      $     126       $      203     $      168
                                                                       ===========    ==========       ===========   ===========

  EARNINGS PER SHARE - Note G
  Basic
      Income from continuing operations                                $    1.61      $    1.60       $     2.69     $     1.98
      Income from discontinued operations                                      -            .11               -             .37
      Extraordinary loss                                                       -           (.02)              -            (.02)
                                                                       -----------    ----------       -----------   -----------
      Net income                                                       $    1.61      $    1.69       $     2.69     $     2.33
                                                                       ===========    ==========       ===========   ===========

  Diluted
      Income from continuing operations                                $    1.59      $    1.54       $     2.64     $     1.90
      Income from discontinued operations                                      -            .11                -            .33
      Extraordinary loss                                                       -           (.02)               -           (.02)
                                                                       -----------    ----------       -----------   -----------
      Net income                                                       $    1.59      $    1.63       $     2.64     $     2.21
                                                                       ===========    ===========      ===========   ===========

  DIVIDENDS PAID PER COMMON SHARE                                      $    .275      $    .275       $     .825     $     .825
                                                                       ===========    ===========      ===========   ===========

</TABLE>




SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.


                                       2
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------

ASHLAND INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                June 30         September 30              June 30
(In millions)                                                                      1998                 1997                 1997
- -----------------------------------------------------------------------------------------------------------------------------------

                               ASSETS

<S>                                                                           <C>                  <C>                  <C>      
CURRENT ASSETS
    Cash and cash equivalents                                                 $      44            $     250            $     112
    Accounts receivable                                                           1,050                1,610                1,581
    Allowance for doubtful accounts                                                 (20)                 (25)                 (27)
    Inventories - Note A                                                            486                  660                  717
    Deferred income taxes                                                            90                  103                  105
    Other current assets                                                            145                  122                  132
                                                                              ----------           ----------           ----------
                                                                                  1,795                2,720                2,620
INVESTMENTS AND OTHER ASSETS
    Investment in Marathon Ashland Petroleum LLC (MAP)                            2,119                    -                    -
    Investment in Arch Coal                                                         426                  403                  406
    Cost in excess of net assets of companies acquired                              179                  120                  150
    Net assets of discontinued operations held for sale                               -                   18                  341
    Other noncurrent assets                                                         369                  523                  468
                                                                              ----------           ----------           ----------
                                                                                  3,093                1,064                1,365
PROPERTY, PLANT AND EQUIPMENT
    Cost                                                                          2,315                5,567                5,478
    Accumulated depreciation, depletion and amortization                         (1,225)              (2,889)              (2,841)
                                                                              ----------           ----------           ----------
                                                                                  1,090                2,678                2,637
                                                                              ----------           ----------           ----------

                                                                              $   5,978            $   6,462            $   6,622
                                                                              ==========           ==========           ==========
                LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
    Debt due within one year                                                  $     230            $      49            $     337
    Trade and other payables                                                      1,032                1,867                1,757
    Income taxes                                                                     63                  112                   24
                                                                              ----------           ----------           ----------
                                                                                  1,325                2,028                2,118
NONCURRENT LIABILITIES
    Long-term debt (less current portion)                                         1,509                1,356                1,580
    Employee benefit obligations                                                    436                  539                  533
    Reserves of captive insurance companies                                         178                  161                  171
    Other long-term liabilities and deferred credits                                356                  354                  297
    Commitments and contingencies - Note E
                                                                              ----------           ----------           ----------
                                                                                  2,479                2,410                2,581

COMMON STOCKHOLDERS' EQUITY                                                       2,174                2,024                1,923
                                                                              ----------           ----------           ----------

                                                                              $   5,978            $   6,462            $   6,622
                                                                              ==========           ==========           ==========


</TABLE>

SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                     3
<PAGE>
<TABLE>
<CAPTION>
  -------------------------------------------------------------------------------------------------------------------------------

  ASHLAND INC. AND SUBSIDIARIES
  STATEMENTS OF CONSOLIDATED STOCKHOLDERS' EQUITY

  --------------------------------------------------------------------------------------------------------------------------------
                                            Preferred           Common       Paid-in         Retained
  (In millions)                                 stock            stock       capital         earnings        Other          Total
  --------------------------------------------------------------------------------------------------------------------------------

<S>                                            <C>            <C>            <C>            <C>            <C>            <C>    
  BALANCE AT OCTOBER 1, 1996                   $  293         $     64       $   280        $   1,185      $    (8)       $ 1,814
     Net income                                                                                   168                         168
     Dividends
       Preferred stock                                                                             (9)                         (9)
       Common stock                                                                               (56)                        (56)
     Issued common stock under
       Preferred stock conversion                (290)               9           281                                            -
       Stock incentive plans                                         1            25                                           26
       Employee savings plan                                                       1                                            1
     Preferred stock redemption                    (3)                                                                         (3)
     Other changes                                                                                             (18)           (18)
                                               -------        ---------      --------       ----------     --------       --------
  BALANCE AT JUNE 30, 1997                     $    -         $     74       $   587        $   1,288      $   (26)       $ 1,923
                                               =======        =========      ========       ==========     ========       ========

  BALANCE AT OCTOBER 1, 1997                   $    -         $     75       $   605        $   1,379      $   (35)       $ 2,024
     Net income                                                                                   203                         203
     Dividends on common stock                                                                    (62)                        (62)
     Issued common stock under
       Stock incentive plans                                                      13                                           13
       Acquisition of other companies                                1             1                7                           9
     Other changes                                                                (3)                          (10)           (13)
                                               -------        ---------      --------       ----------     --------       --------
  BALANCE AT JUNE 30, 1998                     $    -         $     76       $   616        $   1,527      $   (45)       $ 2,174
                                               =======        =========      ========       ==========     ========       ========


</TABLE>


SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                     4
<PAGE>

<TABLE>
<CAPTION>


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

ASHLAND INC. AND SUBSIDIARIES
STATEMENTS OF CONSOLIDATED CASH FLOWS

- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Nine months ended
                                                                                                              June 30
                                                                                                      ----------------------------
(In millions)                                                                                          1998                 1997
- ----------------------------------------------------------------------------------------------------------------------------------

<S>                                                                                                <C>                  <C>     
CASH FLOWS FROM CONTINUING OPERATIONS
    Income from continuing operations                                                              $    203             $    144
    Expense (income) not affecting cash
      Depreciation, depletion and amortization                                                          129                  236
      Deferred income taxes                                                                              27                   37
      Equity income from affiliates                                                                    (265)                 (44)
      Distributions from equity affiliates                                                              154                   16
      Other noncash items                                                                                (6)                   -
    Change in operating assets and liabilities (1)                                                     (224)                (155)
                                                                                                   -----------          -----------
                                                                                                         18                  234

CASH FLOWS FROM FINANCING
    Proceeds from issuance of long-term debt                                                            150                   87
    Proceeds from issuance of capital stock                                                               8                   19
    Repayment of long-term debt                                                                         (47)                 (60)
    Increase in short-term debt                                                                         171                  109
    Dividends paid                                                                                      (62)                 (65)
                                                                                                   -----------          -----------
                                                                                                        220                   90

CASH FLOWS FROM INVESTMENT
    Additions to property, plant and equipment                                                         (177)                (233)
    Purchase of leased assets associated with the formation of MAP                                     (254)                   -
    Purchase of operations - net of cash acquired                                                      (147)                 (67)
    Proceeds from sale of operations                                                                     26                    -
    Investment purchases (2)                                                                           (173)                (160)
    Investment sales and maturities (2)                                                                 272                  150
    Other - net                                                                                          19                   18
                                                                                                   -----------          -----------
                                                                                                       (434)                (292)
                                                                                                   -----------          -----------

CASH PROVIDED (USED) BY CONTINUING OPERATIONS                                                          (196)                  32
    Cash provided (used) by discontinued operations                                                     (10)                  10
                                                                                                   -----------          -----------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                       (206)                  42

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                                         250                   70
                                                                                                   -----------          -----------

CASH AND CASH EQUIVALENTS - END OF PERIOD                                                          $     44             $    112
                                                                                                   ===========          ===========

- -----------------------------------------------------------------------------------------------------------------------------------
(1)  Excludes  changes  resulting  from  operations  acquired or sold.  
(2)  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 - SIGNIFICANT ACCOUNTING POLICIES

         INTERIM FINANCIAL REPORTING

         The  accompanying   unaudited  condensed   consolidated  financial
         statements   have  been  prepared  in  accordance  with  generally
         accepted accounting principles for interim financial reporting and
         Securities and Exchange Commission regulations, 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, 1997.  Results of operations  for
         the periods ended June 30, 1998, are not necessarily indicative of
         results to be expected for the year ending September 30, 1998.

         BASIS OF PRESENTATION

         Effective October 1, 1997, Ashland adopted FASB Statement No. 131,
         "Disclosures   about   Segments  of  an  Enterprise   and  Related
         Information."  As a  result,  equity  income  is now  included  in
         operating income, with prior periods restated.

         Effective  October 1, 1997,  responsibility  for  marketing of the
         petrochemicals  and  lube  base  stocks  manufactured  by  Ashland
         Petroleum was transferred  from Ashland  Chemical and Valvoline to
         Refining  and  Marketing,  now MAP.  Prior period  information  by
         industry segment was restated for the transfer.

         As described in Note B,  Ashland's  investment in Arch Coal is now
         accounted for on the equity method and prior periods were restated
         to reflect Ashland's coal investments on the equity method for all
         periods presented.  However, as described in Note D, the formation
         of MAP required a change in accounting for Ashland's  Refining and
         Marketing segment.  Restatement of financial  statements for years
         prior  to  1998  was  not  permitted  under   generally   accepted
         accounting principles.  As a result, the 1998 and 1997 periods are
         not comparable.
<TABLE>
<CAPTION>

         INVENTORIES

           --------------------------------------------------------------------------------------------------------------------
                                                                              June 30        September 30             June 30
           (In millions)                                                         1998                1997                1997
           --------------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>                  <C>                 <C>   
           Chemicals                                                          $   388              $  341              $  377
           Petroleum products                                                      50                 289                 318
           Other products                                                          96                 131                 133
           Crude oil                                                                -                 277                 287
           Materials and supplies                                                  10                  38                  36
           Excess of replacement costs over LIFO carrying values                  (58)               (416)               (434)
                                                                              --------             -------             -------
                                                                              $   486              $  660              $  717
                                                                              ========             =======             =======
</TABLE>

NOTE B - ARCH COAL

         Ashland Coal, Inc. and Arch Mineral  Corporation merged on July 1,
         1997,  into a new corporation  known as Arch Coal,  Inc., in which
         Ashland has a 55% ownership interest. Effective with the June 1998
         quarter,  Ashland early adopted  Emerging  Issues Task Force Issue
         No. 96-16 (EITF 96-16), "Investor's Accounting

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

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

NOTE B - ARCH COAL (continued)

         for an  Investee  When the  Investor  Has a Majority of the Voting
         Interest but the Minority Shareholder or Shareholders Have Certain
         Approval or Veto Rights." The adoption of EITF 96-16 resulted in a
         change in the method of  accounting  for  Ashland's  investment in
         Arch Coal from  consolidation to the equity method. As a result of
         the  accounting  change and the  restatement  of prior periods for
         comparison  purposes,  all of Ashland's coal  investments  are now
         accounted for on the equity method for all periods presented.  The
         change   had  no  effect  on   Ashland's   net  income  or  common
         stockholders' equity, but reduced its revenues,  costs, assets and
         liabilities, and changed certain components of its cash flow. Arch
         Coal also files periodic reports, including annual reports on Form
         10-K, pursuant to the Securities and Exchange Act of 1934.

         Unaudited  income  statement  information  for Arch Coal  follows.
         Amounts for the periods ended June 30, 1997, are combined  results
         for the former Arch Mineral Corporation and Ashland Coal, Inc.
<TABLE>
<CAPTION>

                   --------------------------------------------------------------------------------------------------------
                                                                  Three months ended               Nine months ended
                                                                       June 30                          June 30
                                                               --------------------------      ----------------------------
                   (In millions)                                    1998           1997             1998            1997
                   --------------------------------------------------------------------------------------------------------
<S>                                                            <C>            <C>              <C>             <C>      
                   Sales                                       $     342      $     344        $     970       $   1,044
                   Income from operations                             27             31               80              91
                   Net income                                         14             22               50              63

</TABLE>

NOTE C - DISCONTINUED OPERATIONS

         On July  1,  1997,  Ashland  sold  the  domestic  exploration  and
         production  operations  of Blazer  Energy  Corporation.  On May 6,
         1998,  Ashland  completed its withdrawal from the business through
         the sale of its exploration  and production  operations in Nigeria
         with no significant  gain or loss.  Accordingly,  results from the
         Exploration   segment  are  shown  as   discontinued   operations.
         Components of amounts reflected in the income statements,  balance
         sheets and cash flow  statements  are  presented in the  following
         table.

<TABLE>
<CAPTION>
                   ---------------------------------------------------------------------------------------------------------------
                                                                         Three months ended               Nine months ended
                                                                              June 30                          June 30
                                                                      --------------------------      ----------------------------
                   (In millions)                                           1998           1997             1998            1997
                   ---------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>            <C>              <C>             <C>      
                   INCOME STATEMENT DATA
                   Revenues                                           $       -      $      62        $       -       $     216
                   Costs and expenses                                         -            (53)               -            (191)
                                                                      -----------    -----------      -----------     ------------
                   Operating income                                           -              9                -              25
                   Income tax benefit                                         -              -                -               1
                                                                      -----------    -----------      -----------     ------------
                   Net income                                         $       -      $       9        $       -       $      26
                                                                      ===========    ===========      ===========     ============
                   BALANCE SHEET DATA
                   Current assets                                                                     $       -       $      74
                   Investments and other assets                                                               -               8
                   Property, plant and equipment - net                                                        -             430
                   Current liabilities                                                                        -             (67)
                   Noncurrent liabilities                                                                     -            (104)
                                                                                                      -----------     ------------
                   Net assets held for sale                                                           $       -       $     341
                                                                                                      ===========     ============
                   CASH FLOW DATA
                   Cash flows from operations                                                         $     (36)      $      44
                   Cash flows from investment                                                                26             (34)
                                                                                                      -----------     ------------
                   Cash provided (used) by discontinued operations                                    $     (10)      $      10
                                                                                                      ===========     ============

                                     7
</TABLE>

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

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

NOTE D - REFINING AND MARKETING 

         Effective January 1, 1998, Ashland and Marathon Oil Company formed
         Marathon Ashland Petroleum LLC (MAP), combining the major elements
         of the refining,  marketing and  transportation  operations of the
         two  companies.  Marathon  has a 62%  interest  in MAP and Ashland
         holds a 38%  interest,  which is  accounted  for using the  equity
         method of accounting. For comparison purposes, Ashland changed its
         method of accounting for the businesses  contributed to MAP to the
         equity  method  effective   October  1,  1997,  the  beginning  of
         Ashland's  current fiscal year,  restating results for the quarter
         ended December 31, 1997. The change had no effect on Ashland's net
         income or common  stockholders'  equity, but reduced its revenues,
         costs,  assets and liabilities,  and changed certain components of
         its cash flow.

         The  following  table  sets  forth  certain  unaudited  pro  forma
         financial  information  for Ashland  assuming MAP was formed as of
         the  beginning  of both  fiscal  1998 and  1997.  This  pro  forma
         financial  information  may not be  indicative  of the  results of
         operations for Ashland that would have resulted if the transaction
         had occurred as of the dates  assumed or which will be obtained in
         the future.

<TABLE>
<CAPTION>
           -------------------------------------------------------------------------------------------------------------------
                                                                                                         Nine months ended
                                                                                                              June 30
                                                                                                       -----------------------
           (In millions except per share data)                                                             1998         1997
           --------------------------------------------------------------------------------------------------------------------
<S>                                                                                                    <C>          <C>
           Revenues                                                                                    $  5,031     $  4,704
           Income from continuing operations (1)                                                            156          121
           Net income                                                                                       156          145
           Diluted earnings per share
              Income from continuing operations (1)                                                        2.03         1.61
              Net income                                                                                   2.03         1.91
         ---------
         (1)  Includes  inventory  adjustments  associated  with  the
              formation  of MAP  and  changes  in  MAP's  inventory  market
              valuation   reserves.   Pro  forma  income  from   continuing
              operations excluding these items would have been $204 million
              ($2.65 per share) in 1998 and $162 million  ($2.14 per share)
              in  1997.   Reported  income  from   continuing   operations,
              excluding  these  inventory  adjustments,  was  $200  million
              ($2.60 per share) in 1998 and $144 million  ($1.90 per share)
              in 1997.
</TABLE>

         Unaudited  income  statement  information  follows for MAP for the
         three  months and six months  ended June 30,  1998.  Such  results
         included  inventory  adjustments  associated with the formation of
         MAP and changes in MAP's inventory market valuation  reserve.  The
         reserve  reflects  the excess of the LIFO cost of MAP's  crude oil
         and refined product  inventories over their net realizable values.
         These  adjustments  increased  MAP's income from  operations by $3
         million  for the three  months and $12  million for the six months
         ended June 30, 1998.
<TABLE>
<CAPTION>

         ---------------------------------------------------------------------------------------------------------------------
                                                                                 Three months ended       Six months ended
           (In millions)                                                            June 30, 1998          June 30, 1998
         ---------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>                     <C>                 
           Sales                                                                $               4,952   $              9,541
           Income from operations                                                                 409                    547
           Net income                                                                             417                    558

         MAP is organized as a limited liability corporation (LLC) that has
         elected to be taxed as a partnership.  Therefore,  the parents are
         responsible  for income taxes  applicable  to their share of MAP's
         taxable  income.  The net income  reflected above for MAP does not
         include any  provision  for income taxes which will be incurred by
         MAP's parents.
</TABLE>

                                     8
<PAGE>
- --------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE E - LITIGATION, CLAIMS AND CONTINGENCIES

         Ashland  is  subject   to   various   federal,   state  and  local
         environmental  laws  and  regulations  that  require   remediation
         efforts at multiple  locations,  including  operating  facilities,
         previously  owned or operated  facilities,  and Superfund or other
         waste sites. 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
         that  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.

         During  1997,  the  U.S.  Environmental  Protection  Agency  (EPA)
         completed  comprehensive  inspections of three refineries owned by
         Ashland prior to the formation of Marathon  Ashland  Petroleum LLC
         (MAP),   which   evaluated   Ashland's   compliance  with  federal
         environmental  laws and regulations at those  facilities.  Ashland
         continues to cooperate and participate in discussions with the EPA
         concerning the results of these inspections, including discussions
         about the nature and extent of any additional  remediation actions
         or  equipment  modifications  or upgrades  that may be required to
         respond to the findings of the inspections. Under the terms of the
         agreements  pursuant to which the refineries were conveyed to MAP,
         Ashland agreed to retain responsibility for matters arising out of
         these  inspections,  including  commencement  of  work  as soon as
         practical on certain enumerated projects.

         Ashland is a defendant  in a series of cases  involving  more than
         600 former workers at the Lockheed aircraft manufacturing facility
         in Burbank,  California.  The plaintiffs  allege  personal  injury
         resulting  from exposure to chemicals sold to Lockheed by Ashland,
         and  inadequate  labeling of such  chemicals.  The cases are being
         tried in the Superior  Court of  California  for the County of Los
         Angeles.   To  date,  five  trials  involving   approximately  130
         plaintiffs  have resulted in total verdicts  adverse to Ashland of
         $152.2 million ($146.7 million of which is punitive damages).  The
         damage awards have been, or will be, appealed.  Ashland  believes,
         upon advice of  counsel,  that there is a  substantial  likelihood
         that the punitive damage awards will be reversed or  substantially
         reduced.

         In addition to these  matters,  Ashland and its  subsidiaries  are
         parties to numerous  other 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.

         Ashland does not believe that any liability  resulting  from these
         matters,  after taking into consideration its insurance  coverages
         and amounts  already  provided for,  will have a material  adverse
         effect  on its  consolidated  financial  position,  cash  flows or
         liquidity.  However,  such matters could have a material effect on
         results of  operations  in a particular  quarter or fiscal year as
         they develop or as new issues are identified.

                                     9
<PAGE>

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

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

NOTE F - ACQUISITIONS

         During the nine  months  ended June 30,  1998,  APAC  acquired  10
         Missouri-based  companies  known  as  the  Masters-Jackson  group,
         strengthening   APAC's  capabilities  in  asphalt  production  and
         paving, concrete paving, aggregate production and bridge-building,
         and also acquired  several  smaller  construction  businesses.  In
         addition,  Valvoline  acquired  the Eagle  One(R) brand of premium
         automotive  appearance  products,   while  Ashland  Chemical  made
         several  smaller  acquisitions  to  expand  its  distribution  and
         specialty chemical businesses.  Eagle One and three of the smaller
         APAC  acquisitions were acquired by the issuance of a total of $41
         million in Ashland  common stock,  certain of which were accounted
         for as poolings of  interests.  Prior  periods  were not  restated
         since  the  effects  would  have  been  insignificant.  The  other
         acquisitions  were  accounted  for as purchases and did not have a
         significant effect on Ashland's consolidated financial statements.

NOTE G - COMPUTATION OF EARNINGS PER SHARE

         In 1997, the Financial Accounting Standards Board issued Statement
         of Financial Accounting Standards No. 128 (FAS 128), "Earnings per
         Share." FAS 128 replaced the previously reported primary and fully
         diluted  earnings  per share  (EPS)  with basic and  diluted  EPS.
         Unlike  primary EPS,  basic EPS  excludes any dilutive  effects of
         options and convertible securities. Diluted EPS is very similar to
         the  previously  reported  fully  diluted EPS. EPS amounts for all
         periods  have been  presented,  and where  necessary,  restated to
         conform  to the FAS 128  requirements.  The  following  table sets
         forth the  computation  of basic and diluted  EPS from  continuing
         operations.
<TABLE>
<CAPTION>

           -------------------------------------------------------------------------------------------------------------------
                                                                          Three months ended             Nine months ended
                                                                                June 30                       June 30
                                                                         -----------------------       -----------------------
           (In millions except per share data)                               1998         1997             1998         1997
           --------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>          <C>              <C>          <C>     
           NUMERATOR
           Income from continuing operations                             $    123     $    119         $    203     $    144
           Preferred stock dividends                                            -            -                -           (9)
                                                                         ----------   ----------       ----------   -----------
           Numerator for basic EPS - Income
              available to common shares                                      123          119              203          135
           Effect of dilutive securities
              Dividends on convertible preferred stock                          -            -                -            9
              Interest on convertible debentures (net of income taxes)          -            1                -            4
                                                                         ----------   ----------       ----------   -----------
           Numerator for diluted EPS - Income available
              to common shares after assumed conversions                 $    123     $    120         $    203     $    148
                                                                         ==========   ==========       ==========   ===========
           DENOMINATOR
           Denominator for basic EPS - Weighted average
              common shares outstanding                                        76           74               76           68
           Common shares issuable upon
              Exercise of stock options                                         1            1                1            1
              Conversion of debentures                                          -            3                -            3
              Conversion of preferred stock                                     -            -                -            6
                                                                         ----------   ----------       ----------   -----------
           Denominator for diluted EPS - Adjusted weighted
              average shares and assumed conversions                           77           78               77           78
                                                                         ==========   ==========       ==========   ===========
           BASIC EPS FROM CONTINUING OPERATIONS                          $   1.61     $   1.60         $   2.69     $   1.98
                                                                         ==========   ==========       ==========   ===========
           DILUTED EPS FROM CONTINUING OPERATIONS                        $   1.59     $   1.54         $   2.64     $   1.90
                                                                         ==========   ==========       ==========   ===========

                                    10
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
ASHLAND INC. AND SUBSIDIARIES
INFORMATION BY INDUSTRY SEGMENT

- ----------------------------------------------------------------------------------------------------------------------------------
                                                                        Three months ended                   Nine months ended
                                                                              June 30                             June 30
                                                                    -----------------------------       ----------------------------
  (Dollars in millions except as noted)                                   1998             1997               1998             1997
  ----------------------------------------------------------------------------------------------------------------------------------

<S>                                                                 <C>              <C>                <C>              <C>       
  SALES AND OPERATING REVENUES
     Ashland Chemical                                               $    1,020       $    1,035         $    3,081       $    2,915
     APAC                                                                  428              347                963              843
     Valvoline                                                             260              285                749              792
     Refining and Marketing                                                  -            1,696                  -            5,111
     Intersegment sales
       Refining and Marketing                                                -              (57)                 -             (151)
       Other                                                                (3)              (7)               (16)             (19)
                                                                    ------------     ------------       -------------    -----------
                                                                    $    1,705       $    3,299         $    4,777       $    9,491
                                                                    ============     ============       =============    ===========
  OPERATING INCOME
     Ashland Chemical                                               $       42       $       50         $      132       $      118
     APAC                                                                   31               29                 50               48
     Valvoline                                                              17               29                 34               66
     Refining and Marketing (1)                                            147              103                224              110
       Inventory valuation adjustments  (2)                                  1                -                  5                -
     Arch Coal                                                               7               12                 25               32
     General corporate expenses                                            (19)             (12)               (49)             (40)
                                                                    ------------     ------------       -------------    -----------
                                                                    $      226       $      211         $      421       $      334
                                                                    ============     ============       =============    ===========
  OPERATING INFORMATION
     (mbpd = thousand barrels per day)
     APAC
       Construction backlog at June 30 (millions)                                                       $      875       $      701
       Hot mix asphalt production (million tons)                           7.2              5.9               14.8             13.2
       Aggregate production (million tons)                                 5.9              4.7               14.2             11.8
     Valvoline lubricant sales (mbpd)                                     17.6             16.4               16.2             15.4
     Refining and Marketing (3)
       Refined products sold (mbpd)                                    1,178.9                             1,160.8
       Crude oil refined (mbpd)                                          923.2                               914.3
     Arch Coal (4)
       Tons sold (millions)                                               16.8             13.5               41.4             41.1
       Tons produced (millions)                                           16.6             14.0               40.8             41.8
  ----------------------------------------------------------------------------------------------------------------------------------
(1)  Effective January 1, 1998,  includes Ashland's equity income from MAP,
     amortization  of  Ashland's  excess  investment  in MAP,  and  certain
     retained refining and marketing activities.
(2)  Represents  Ashland's share of inventory  adjustments  associated with
     the formation of MAP and changes in MAP's inventory  market  valuation
     reserve.  The  reserve  reflects  the excess of the LIFO cost of MAP's
     crude oil and refined  product  inventories  over their net realizable
     values.
(3)  Amounts  represent  100%  of  the  volumes  of  MAP,  which  commenced
     operations  January 1, 1998. 
(4)  Includes tonnage of the domestic coal operations acquired from Atlantic 
     Richfield effective June 1, 1998.

</TABLE>


                                    11

<PAGE>

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

ASHLAND INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

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

RESULTS OF OPERATIONS

         CURRENT QUARTER - Ashland  recorded net income of $123 million for
         the  quarter  ended  June 30,  1998,  including  net  income of $1
         million from inventory  valuation  adjustments related to Marathon
         Ashland  Petroleum  LLC  (MAP),  the oil  refining  and  marketing
         company formed January 1, 1998,  between  Ashland and Marathon Oil
         Company.  The  quarter's  results  compare  to net  income of $126
         million for the quarter  ended June 30,  1997,  which  included an
         extraordinary  loss of $2 million on the early retirement of debt.
         Although  last  year's  June  quarter  included  net  income of $9
         million from  discontinued  operations  of the former  Exploration
         segment,  results for this year's  quarter were  enhanced by lower
         net interest costs resulting from the use of the proceeds from the
         sale of those operations to reduce debt.

         YEAR-TO-DATE - Ashland recorded net income of $203 million for the
         nine months ended June 30, 1998.  This amount  includes $9 million
         in  unusual  net  income,   including  MAP's  inventory  valuation
         adjustments and a December-quarter gain from the sale of Ashland's
         23% interest in Melamine Chemicals. Net income for the nine months
         ended June 30, 1997,  amounted to $168  million,  including the $2
         million  extraordinary  loss.  Although  the 1997 period  included
         income from  discontinued  operations of $26 million,  results for
         the 1998  period  benefited  from a $16 million  reduction  in net
         interest  costs  resulting  from the use of the sales  proceeds to
         reduce debt.

         Results for the periods  ended June 30, 1997,  have been  restated
         for a variety of reasons as described  in Note A to the  condensed
         consolidated financial statements.  These restatements present the
         results for the prior year's  periods on a basis  consistent  with
         the current year's  presentation  and all comparisons  within this
         discussion reflect these restatements.

         The formation of MAP on January 1, 1998, resulted in a restatement
         of Ashland's  results for the quarter ended  December 31, 1997, as
         described  in  Note  D to  the  condensed  consolidated  financial
         statements. This restatement presents results for both the quarter
         and nine  months  ended  June 30,  1998,  on a  consistent  basis.
         However, since the 1997 periods were not restated, results for the
         1998 and 1997 periods for the Refining and  Marketing  segment are
         not comparable.

         ASHLAND CHEMICAL

         CURRENT QUARTER - Ashland  Chemical  reported  operating income of
         $42 million for the quarter  ended June 30, 1998,  compared to $50
         million for the same  period a year ago.  The decline was due to a
         number of factors.  First,  the 1997 quarter included a small gain
         from the sale of foreign technology by Melamine Chemicals. Second,
         the downturn in Asian markets moderately affected Foundry Products
         and  Electronic   Chemicals  in  the  Specialty  Chemicals  Group.
         Finally,   softer  methanol  markets  led  to  a  decline  in  the
         Petrochemicals Group. Operating income from the Distribution Group
         was  up  slightly,   reflecting  improvements  from  the  European
         plastics operations.

         YEAR-TO-DATE - Ashland Chemical reported  operating income of $132
         million for the nine months ended June 30, 1998,  compared to $118
         million for the same  period of fiscal  1997.  The current  period
         includes a pretax gain of $14 million on the sale of Ashland's 23%
         interest  in  Melamine   Chemicals.   Operating   income  for  the
         Distribution  Group was up slightly  reflecting  improvements from
         the European  plastics  businesses,  Fine  Ingredients and General
         Polymers,  more than offsetting a decline in IC&S. Results for the
         Specialty Chemicals Group were also up slightly as improvements in
         Drew Marine, Specialty Polymers &

                                    12
<PAGE>

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

ASHLAND INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

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

         ASHLAND CHEMICAL (continued)

         Adhesives,  Composite  Polymers and Drew Industrial were partially
         offset by declines in Electronic  Chemicals and Foundry  Products.
         The downturn in the Asian markets  contributed to these  declines.
         The Petrochemicals  Group was off slightly as reduced profits from
         methanol more than offset improvements from maleic anhydride.

         APAC

         CURRENT  QUARTER - For the third  quarter of fiscal  1998,  APAC's
         construction  operations  reported  record June quarter  operating
         income of $31  million,  compared to $29 million for the June 1997
         quarter.  Favorable  weather  conditions  across the Southeast and
         Midwest led to increased  construction  activity as well as record
         materials production.

         YEAR-TO-DATE - The APAC construction  companies reported operating
         income of $50 million  for the first nine  months of fiscal  1998,
         compared to $48 million for the 1997  period.  Net revenue  (total
         revenue less  subcontract  work) was up 16%, while hot mix asphalt
         production was up 12% and crushed aggregate  production was up 21%
         from 1997. The construction  backlog at June 30, 1998, amounted to
         $875 million,  the highest ever  reported,  and  represented a 25%
         improvement  over  the  level  of  June  1997.  In  addition,  the
         reauthorization  of the federal highway funding program bodes well
         for APAC.  Based on  current  estimates,  the states in which APAC
         operates should see an average  increase in annual highway funding
         of $3.3 billion (59%) for the six year program.

         VALVOLINE

         CURRENT  QUARTER  -  Valvoline  reported  operating  income of $17
         million  for the  quarter  ended June 30,  1998,  compared  to $29
         million  for the  quarter  ended June 30,  1997.  The  decrease in
         earnings was primarily the result of lower R-12 refrigerant  sales
         volumes and prices.  Ample inventory at the distributor and retail
         levels reduced the demand for R-12.  The current  quarter was also
         negatively  impacted  by  lower  used oil fuel  prices  for  First
         Recovery,  Valvoline's  used oil collection unit. The decline also
         reflects  increased  advertising and promotional  expenses for the
         successful  introduction  of  Valvoline's  Synpower(R)  automotive
         chemicals line and Eagle One(R) appearance  products.  Valvoline's
         core  lubricants  business  performed  very well,  with  favorable
         volumes and margins compared to 1997.

         YEAR-TO-DATE - Valvoline  reported operating income of $34 million
         for the nine months ended June 30,  1998,  compared to $66 million
         for the comparable 1997 period.  The decrease was generally due to
         the same factors discussed in the quarterly  comparison,  and also
         includes the costs  associated with the February 1998  acquisition
         of Eagle One Industries.

         REFINING AND MARKETING

         CURRENT  QUARTER - Operating  income from  Refining and  Marketing
         (excluding  $1  million  in  net  favorable   inventory  valuation
         adjustments)  amounted to $147 million for the quarter  ended June
         30, 1998,  compared to $103 million for the quarter ended June 30,
         1997.  As described  previously in this  discussion  and discussed
         further  in  Note  D  to  the  condensed   consolidated  financial
         statements,  the formation of MAP effective January 1, 1998, makes
         operating results between the current and prior year periods not

                                    13

<PAGE>
- --------------------------------------------------------------------------

ASHLAND INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

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

         REFINING AND MARKETING (continued)

         comparable.  Refining  and  Marketing  operating  income  for  the
         quarter ended June 30, 1998,  consisted of Ashland's equity income
         from MAP,  amortization of Ashland's excess investment in MAP, and
         certain  retained  refining and  marketing  activities.  Operating
         income for the quarter ended June 30, 1997,  represents  Ashland's
         100%  interest in its former  refining and  marketing  businesses.
         While the  improvement in operating  income  resulted  principally
         from more favorable industry  conditions in the June 1998 quarter,
         a different mix of operations  resulting from the formation of MAP
         was also a significant  factor in the improvement.  Because of its
         Midwest  market  position,  MAP enjoys  stronger  product  margins
         compared  to  the  Gulf  or  East  Coast  reference  markets.  MAP
         continues  to  successfully  capture  efficiency  benefits  and is
         continuing  the  integration  process.  The  current  focus  is on
         actively integrating the logistical,  retail marketing,  wholesale
         marketing  and  refining  operations,  as well  as  administrative
         functions that Ashland and Marathon transferred to MAP.

         Potential  efficiencies derived by MAP have been broadly estimated
         to be in excess of $200 million annually on a pretax basis.  While
         part of these  efficiencies  are  beginning to be  realized,  full
         realization  should  occur  over  the  next  few  years  as  MAP's
         integration plans are implemented.

         MAP is implementing a maintenance and safety  improvement  program
         at the Catlettsburg,  Ky., Canton, Ohio, and St. Paul Park, Minn.,
         refineries  which has or will result in the scheduled  shutdown of
         certain  production  units at various  times over the next several
         months.  MAP does not expect product shortages as a result of this
         downtime.  The costs of the  program,  as well as the  effects  of
         reduced  production  levels,  could have a negative  impact on MAP
         profitability during the remainder of calendar 1998, however, such
         effects are not expected to be material to Ashland.

         YEAR-TO-DATE - Refining and Marketing reported operating income of
         $224 million for the nine months ended June 30, 1998, excluding $5
         million in net favorable  inventory  valuation  adjustments.  This
         amount  represents 100% of the operating  income  generated in the
         quarter  ended  December  31,  1997,  by  the  businesses  Ashland
         contributed to MAP, plus Ashland's share of MAP's earnings for the
         six months ended June 30, 1998,  amortization of Ashland's  excess
         investment  in MAP, and certain  retained  refining and  marketing
         activities.  For the nine months  ended June 30,  1997,  Ashland's
         former refining and marketing businesses generated $110 million in
         operating  income.  Reported results for the six months ended June
         30, 1998, show a $94 million improvement over the same period last
         year,  and reflect the same  factors  described  in the  quarterly
         comparison above. In addition, the March 1997 quarter was impacted
         by heavy  flooding in the Ohio Valley which limited the ability to
         ship product on the river.  Ashland's former businesses reported a
         $20 million  increase in operating  income for the  December  1997
         quarter,  compared to the December 1996 quarter. This increase was
         the result of lower  average  crude oil costs for the  quarter and
         improved  refining margins.  In addition,  retail gasoline margins
         also improved, and sales of gasoline and merchandise increased.

         ARCH COAL

         CURRENT  QUARTER  -  Operating  income  generated  from  Ashland's
         investment  in Arch Coal  amounted  to $7 million  for the quarter
         ended June 30, 1998,  compared to combined earnings of $12 million
         from  Ashland's  investments  in Arch Mineral and Ashland Coal for
         the  quarter  ended  June 30,  1997.  The  decline  was due to the
         previously  announced expiration at the end of calendar 1997 of an
         above-market-priced contract with


                                    14
<PAGE>

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

ASHLAND INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

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

         ARCH COAL (continued)

         Georgia Power,  the January closing of a longwall mining operation
         in eastern Kentucky and higher interest costs related to the $1.14
         billion  acquisition of Atlantic  Richfield's (ARCO) domestic coal
         operations  completed on June 1, 1998. The transaction  makes Arch
         Coal the nation's  second largest coal producer with expected coal
         sales of nearly 110  million  tons  annually,  annual  revenues of
         about  $1.8  billion,  and a  reserve  base of  approximately  3.4
         billion tons. Arch is now a much stronger  competitor in a rapidly
         consolidating industry.

         YEAR-TO-DATE   -  Operating   income   generated   from  Ashland's
         investment  in Arch  Coal  amounted  to $25  million  for the nine
         months ended June 30, 1998,  compared to combined  earnings of $32
         million  from  Ashland's  investments  in Arch Mineral and Ashland
         Coal for the nine months ended June 30, 1997. Cost savings related
         to the  merger  have made a  positive  contribution  to  earnings.
         However,  these  savings and the positive  impact of the June 1998
         operating  results from the ARCO  operations were more than offset
         by the factors described in the current quarter comparison above.

         GENERAL CORPORATE EXPENSES

         General corporate  expenses amounted to $19 million in the quarter
         ended June 30, 1998, compared to $12 million for the quarter ended
         June 30,  1997.  Year-to-date  amounts  were $49  million  for the
         current  year versus $40 million for the prior year.  The absolute
         level of G&A expenses is actually down somewhat;  however,  due to
         the  formation  of MAP  and  the  sale  of  Ashland's  exploration
         business,  a greater  amount has been  retained  at the  corporate
         level.  On  July  20,  1998,   Ashland   announced  a  program  to
         substantially reduce G&A expenses.  The program,  which is already
         under way,  includes the relocation of corporate  headquarters  to
         Covington,  Ky.,  in  the  Cincinnati  metropolitan  area,  and  a
         restructuring  of  administrative   functions   companywide.   The
         restructuring  process is expected to result in the elimination of
         150 to 225 jobs at  corporate  headquarters  in Ashland,  Ky., and
         will result in a charge against September 1998 earnings.

         INTEREST EXPENSE (NET OF INTEREST INCOME)

         For the three months ended June 30, 1998, interest expense (net of
         interest income) totaled $33 million,  compared to $38 million for
         the June 1997 quarter.  Year-to-date  amounts were $96 million for
         the  current  year versus  $112  million  for the prior year.  The
         decline  reflected a decrease  in interest  expense as a result of
         Ashland's improved financial  position.  Ashland used the proceeds
         from the July 1997 sale of its domestic exploration and production
         operations to significantly reduce its debt levels.  However, this
         reduction was partially  offset by increased debt levels resulting
         from $254 million in purchases of leased  assets in December  1997
         and  January  1998  associated  with the  formation  of MAP and by
         acquisitions during 1998.

         DISCONTINUED OPERATIONS

         See Note C to the condensed  consolidated financial statements for
         a  discussion  of  the  discontinued   operations  of  the  former
         Exploration segment.


                                    15
<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 to maintain  investment  grade ratings on
         its  senior  debt of Baa2 from  Moody's  and BBB from  Standard  &
         Poor's.  Ashland has a revolving credit agreement providing for up
         to $320  million in  borrowings,  under which no  borrowings  were
         outstanding at June 30, 1998. Under a shelf registration,  Ashland
         can issue an additional  $220 million in medium-term  notes should
         future  opportunities  or needs arise.  Ashland also has access to
         various  uncommitted lines of credit and commercial paper markets,
         under which  short-term notes and commercial paper of $174 million
         were outstanding at June 30, 1998.

         Cash flows from continuing operations, a major source of Ashland's
         liquidity,  amounted to $18 million for the nine months ended June
         30, 1998,  compared to $234 million for the nine months ended June
         30,  1997.  This  decrease  was  due  in  part  to the  change  in
         accounting to the equity method for Ashland's  former Refining and
         Marketing  operations.   This  change  in  accounting  effectively
         reclassifies  the capital  expenditures  for  property,  plant and
         equipment  for these  operations  from  investing  activities to a
         reduction of cash flows from  operations.  Property  additions for
         Refining  and  Marketing  amounted  to $108  million  for the nine
         months ended June 30, 1997.  The current  period was also affected
         by  increased  working  capital  requirements  and the  payment of
         income taxes related to the sale of Ashland's domestic exploration
         and production operations.

         Operating  working capital  (accounts  receivable and inventories,
         less trade and other payables) at June 30, 1998, was $484 million,
         compared to $378 million at September  30, 1997,  and $514 million
         at June 30,  1997.  Liquid  assets  (cash,  cash  equivalents  and
         accounts  receivable)  amounted to 81% of current  liabilities  at
         June 30, 1998,  compared to 90% at September 30, 1997,  and 79% at
         June 30, 1997. Ashland's working capital is affected by its use of
         the LIFO method of inventory  valuation,  which valued inventories
         $58 million below their replacement costs at June 30, 1998.

         CAPITAL RESOURCES

         For the nine  months  ended  June  30,  1998,  property  additions
         amounted to $177  million,  compared to $233  million for the same
         period last year.  The prior year  includes  $108  million for the
         businesses   contributed  to  MAP.  Property  additions  and  cash
         dividends  for the  remainder of fiscal 1998 are  estimated at $89
         million and $21  million.  On August 7, 1998,  Ashland's  Board of
         Directors  authorized  the company to  repurchase  up to 4 million
         shares of its  common  stock in the open  market.  The  timing and
         exact number of shares to be purchased will be dependent on market
         conditions. Ashland anticipates meeting its remaining 1998 capital
         requirements  for  property  additions,  dividends,  common  share
         repurchases and $14 million in contractual maturities of long-term
         debt from internally  generated  funds. In February 1998,  Ashland
         issued $150 million  aggregate  principal  amount of 6.625% Senior
         Notes due 2008.

         Ashland's  capital  employed at June 30,  1998,  consisted of debt
         (44%) and common stockholders'  equity (56%). In comparison,  debt
         as a percent of capital employed  amounted to 41% at September 30,
         1997,  and 50% at June 30, 1997. At June 30, 1998,  long-term debt
         included about $40 million of floating-rate debt, and the interest
         rates on an  additional  $270  million  of  fixed-rate  debt  were
         converted to floating rates through interest rate swap agreements.
         As a  result,  interest  costs  for the  remainder  of  1998  will
         fluctuate


                                    16

<PAGE>

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

ASHLAND INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

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

         CAPITAL RESOURCES (continued)

         based  on  short-term  interest  rates on about  $310  million  of
         Ashland's   consolidated   long-term  debt,  as  well  as  on  any
         short-term notes and commercial paper.

ENVIRONMENTAL MATTERS

         Federal,  state and local  laws and  regulations  relating  to the
         protection of the  environment  have resulted in higher  operating
         costs and capital  investments  by the industries in which Ashland
         operates.   Because  of  the  continuing   trends  toward  greater
         environmental  awareness and increasingly  stringent  regulations,
         Ashland believes that  expenditures for  environmental  compliance
         will  continue  to have a  significant  effect on its  businesses.
         Although it cannot accurately  predict how such trends will affect
         future  operations and earnings,  Ashland  believes the nature and
         significance of its ongoing compliance costs will be comparable to
         those of its  competitors  in the  chemical,  mining and petroleum
         industries.  For  information  on certain  specific  environmental
         proceedings  and  investigations,   see  the  "Legal  Proceedings"
         section of this Form 10-Q. 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.

         During  1997,  the  U.S.  Environmental  Protection  Agency  (EPA)
         completed  comprehensive  inspections of three refineries owned by
         Ashland prior to the formation of MAP. See Note E to the condensed
         consolidated financial statements for a discussion of this matter.

         Ashland  does  not  believe  that  any  liability  resulting  from
         environmental   matters,   after  taking  into  consideration  its
         insurance  coverages and amounts already provided for, will have a
         material  adverse effect on its consolidated  financial  position,
         cash  flows or  liquidity.  However,  such  matters  could  have a
         material  effect on results of operations in a particular  quarter
         or fiscal year as they develop or as new issues are identified.

YEAR 2000 ISSUE

         Ashland,  like most other  companies,  is faced with the Year 2000
         Issue,  which is the result of computer  programs written with two
         digits  rather  than  four to  define  the  applicable  year.  Any
         computer programs that have date-sensitive  software may recognize
         a date using "00" as the year 1900 instead of the year 2000.  This
         could  result  in a  system  failure  or  miscalculations  causing
         disruptions  of  operations  or  financial   processes,   such  as
         equipment   failures   or  a   temporary   inability   to  process
         transactions or send invoices.

         Ashland  began  developing  plans in 1994 to address the  possible
         exposures  related to the impact of the Year 2000 Issue. A project
         team is responsible for coordinating the assessment,  remediation,
         testing and  implementation of the necessary  modifications to its
         key computer  applications (which consist of internally  


                                    17
<PAGE>

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

ASHLAND INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS

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

YEAR 2000 ISSUE (continued)

         developed computer applications,  as well as third party software,
         hardware  and  embedded  chip  systems) to assure such systems and
         related  processes  will continue to function  after  December 31,
         1999.

         The  assessment  phase  related to internally  developed  computer
         applications has been completed and the estimated additional costs
         for  making  the  necessary  changes  to such  systems,  including
         implementation and testing efforts, are not expected to exceed $10
         million and will be expensed as incurred.  This estimate was based
         on various factors including availability of internal and external
         resources  and  complexity  of  the  software  applications.  Such
         estimate  does not  include  costs of new  systems  for  which the
         principal justification is improved business functionality, rather
         than Year 2000 compliance.

         The  investigation  and  assessment  phase  for  the  third  party
         software, hardware and embedded chip systems is underway. Included
         in  this   phase  of  the   project   is  an   effort   to  obtain
         representations and assurances from third party vendors that their
         software and hardware  products  being used by Ashland are or will
         be Year 2000 compliant.  Implementation  and testing phases are
         expected to be completed in 1999.

         Ashland's  goal is to ensure that all of the critical  systems and
         processes remain functional.  However, because certain systems may
         be interrelated with systems outside the control of Ashland, there
         can be no assurances that all implementations  will be successful.
         Ashland  does not  expect  the costs to modify  its  systems or to
         correct  any  unsuccessful  system  implementations  will  have  a
         material  adverse  impact on its  financial  position,  results of
         operations or cash flows.


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.  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  in  Note A to  the  Consolidated
         Financial  Statements  under risks and  uncertainties in Ashland's
         Annual Report for the fiscal year ended September 30, 1997.  Other
         factors and risks affecting  Ashland's revenues and operations are
         contained  in  Ashland's  Form  10-K  for the  fiscal  year  ended
         September  30,  1997,  which is on file  with the  Securities  and
         Exchange Commission.

         The above  discussion  under "Results of Operations - Refining and
         Marketing" contains forward-looking statements with respect to the
         amount and timing of  efficiencies  to be  realized  by MAP.  Some
         factors  that could  potentially  cause  actual  results to differ
         materially from present expectations  include  unanticipated costs
         to  implement  shared  technology,   difficulties  in  integrating
         corporate  structures,  delays in  leveraging  volume  procurement
         advantages  or  delays  in  personnel  rationalization.  The  same
         discussion  also  contains  forward-looking  statements  regarding
         maintenance  and  safety  programs  which are based on a number of
         assumptions,   including  (among  others)  the  time  required  to
         complete the maintenance and safety  programs,  costs and downtime
         related to these activities,  and the effect of reduced production
         on   profitability.   To  the  extent  these   assumptions   prove
         inaccurate,  actual  results  could be materially  different  than
         present expectations.


                                    18

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

ITEM 1.           LEGAL PROCEEDINGS

     Environmental  Proceedings - (1) As of June 30, 1998, Ashland had been
identified 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  in
connection  with 83 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  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.  However,  such
matters  could  have a  material  effect  on  results  of  operations  in a
particular  quarter  or fiscal  year as they  develop  or as new issues are
identified.  Estimated costs for these matters are recognized in accordance
with generally accepted accounting principles governing the likelihood that
costs will be incurred and Ashland's ability to reasonably  estimate future
costs.   For   additional   information   regarding   Superfund,   see  the
"Miscellaneous Governmental Regulation and Action-Environmental Protection"
section of Ashland's Form 10-K.

     (2) On March 19, 1996, after consultation with the USEPA, the Kentucky
Division for Air Quality issued a finding that Ashland had not demonstrated
compliance  with certain air  regulations  governing  emissions of volatile
organic  compounds  ("VOC") at its  Catlettsburg,  Kentucky  refinery,  and
referred the matter to USEPA - Region IV for formal enforcement  action. On
May 27, 1997,  Kentucky and Ashland  entered into an Agreed Order resolving
the  issues in  contention.  Under the terms of the Agreed  Order,  Ashland
agreed  to  pay a  civil  penalty  and to  design,  construct  and  install
additional VOC controls. Separately, the USEPA issued a Notice of Violation
to Ashland  regarding this matter. In connection with the formation of MAP,
the  Catlettsburg  Refinery was conveyed to Catlettsburg  Refinery,  LLC, a
subsidiary of MAP. Under the terms of the agreements  pursuant to which the
Catlettsburg Refinery was conveyed, Ashland agreed to retain responsibility
for matters arising out of the Agreed Order and Notice of Violation.

     (3) In the fall of 1996, the USEPA conducted multimedia inspections of
Ashland's three  refineries.  Over the past several  months,  the USEPA and
Ashland have engaged in discussions to resolve the issues identified during
these inspections.  The parties have reached a tentative  agreement on many
major issues and have begun the process of drafting a settlement  document.
Resolution is expected to involve both a penalty payment and  environmental
projects.  Ashland expects to finalize the settlement agreement in calendar
1998. In connection with the formation of MAP, the refineries were conveyed
to MAP  (or a  subsidiary  of  MAP).  Under  the  terms  of the  agreements
conveying  Ashland's  three  refineries  to MAP,  Ashland  agreed to retain
responsibility for matters arising out of the multimedia inspections.

     (4) On October 24,  1996,  the rock  strata  overlaying  an  abandoned
underground  mine adjacent to the coal-refuse  impoundment  used by an Arch
Coal  subsidiary's  preparation  plant  failed,  resulting in an accidental
discharge  of  approximately  6.3  million  gallons  of water and fine coal
slurry  into a  tributary  of the  Powell  River in Lee  County,  Virginia.
Certain civil actions regarding this incident were resolved in 1997. At the
request  of the USEPA and the U.S.  Fish &  Wildlife  Service,  the  United
States Attorney for the Western  District of Virginia has opened a criminal
investigation  of the 1996  incident.  Arch  Coal is  cooperating  with the
investigation,  the results of which are not expected  until sometime later
this year.

     Lockheed  Litigation  - Ashland  is a  defendant  in a series of cases
involving   more  than  600  former   workers  at  the  Lockheed   aircraft
manufacturing  facility  in  Burbank,  California.  The  plaintiffs  allege
personal  injury  resulting  from exposure to chemicals sold to Lockheed by
Ashland.,  and inadequate  labeling of such chemicals.  The cases are being
tried in the Superior  Court of the State of  California  for the County of
Los Angeles.  To date, five trials involving  approximately  130 plaintiffs
have  resulted  in total  verdicts  adverse to  Ashland  of $152.2  million
($146.7 million of which is punitive damages). The damage awards have been,
or will be, appealed.  Ashland believes, upon advice of counsel, that there
is a  substantial  likelihood  that  the  punitive  damage  awards  will be
reversed or  substantially  reduced,  and that,  after  taking into account
possible recoveries under insurance  policies,  these cases will not have a
material adverse effect on Ashland's consolidated financial position,  cash
flow or liquidity.

ITEM 5. OTHER INFORMATION

     Amended Rule 14a-4,  adopted by the SEC on May 21,  1998,  and with an
effective date of June 29, 1998,  sets a 45-day advance notice  requirement
for a shareholder  proposal not proposed for inclusion in a company's proxy
statement.  Under the  amended  rule,  if a  proponent  does not notify the
company  at least 45 days  prior to the month and day on which the  company
mailed the prior  year's proxy  statement,  then the  company's  management
proxies would be allowed to use  discretionary  voting  authority  when the
proposal is raised at the annual shareholders'  meeting,  without including
any discussion of the matter in the company's proxy  statement.  The 45-day
advance  notice  provision  is  superseded  by  an  advance  notice  by-law
provision  and by state law.  Article II,  Section 2 of  Ashland's  By-laws
provides that for business to be properly  brought before an annual meeting
of Ashland's  shareholders,  the proponent must give Ashland written notice
not later than 90 days in advance of the  meeting  (unless  the  meeting is
held earlier than the last Thursday in January, in which case notice to the
company must be given within 10 days after the first public  disclosure  of
the date of the annual meeting).  Ashland's advance notice By-law provision
supersedes Rule 14a-4's 45-day advance notice requirement.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)     Exhibits

     27.1        Financial  Data  Schedule  for the quarter  ended June 30,
                 1998
     27.2        Restated  Financial  Data  Schedule for the quarter  ended
                 March 31, 1998
     27.3        Restated  Financial  Data  Schedule for the quarter  ended
                 December 31, 1997
     27.4        Restated  Financial  Data  Schedule  for  the  year  ended
                 September 30, 1997
     27.5        Restated  Financial  Data  Schedule for the quarter  ended
                 June 30, 1997
     27.6        Restated  Financial  Data  Schedule for the quarter  ended
                 March 31, 1997
     27.7        Restated  Financial  Data  Schedule for the quarter  ended
                 December 31, 1996
     27.8        Restated  Financial  Data  Schedule  for  the  year  ended
                 September 30, 1996 
     27.9        Restated  Financial  Data  Schedule  for  the  year  ended
                 September 30, 1995

(b)  Reports on Form 8-K

         A report on Form 8-K dated June 1, 1998 was filed to announce that
Arch Coal,  Inc. had  completed  the  acquisition  of Atlantic  Richfield's
domestic coal operations.


<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

<PAGE>
                               EXHIBIT INDEX



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


     27.1 Financial Data Schedule for the quarter ended June 30, 1998

     27.2 Restated  Financial Data Schedule for the quarter ended March 31,
          1998

     27.3 Restated  Financial  Data Schedule for the quarter ended December
          31, 1997

     27.4 Restated Financial Data Schedule for the year ended September 30,
          1997

     27.5 Restated  Financial  Data Schedule for the quarter ended June 30,
          1997

     27.6 Restated  Financial Data Schedule for the quarter ended March 31,
          1997

     27.7 Restated  Financial  Data Schedule for the quarter ended December
          31, 1996

     27.8 Restated Financial Data Schedule for the year ended September 30,
          1996

     27.9 Restated Financial Data Schedule for the year ended September 30,
          1995


<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>             THIS SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION
                     EXTRACTED  FROM ASHLAND INC.'S 3RD QUARTER 10-Q AND IS
                     QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH 10-Q.
<MULTIPLIER>  1,000,000
       
<S>                                                                   <C>
<PERIOD-TYPE>                                                         9-MOS
<FISCAL-YEAR-END>                                                     SEP-30-1998
<PERIOD-END>                                                          JUN-30-1998
<CASH>                                                                                44
<SECURITIES>                                                                           0
<RECEIVABLES>                                                                      1,050
<ALLOWANCES>                                                                          20
<INVENTORY>                                                                          486
<CURRENT-ASSETS>                                                                   1,795
<PP&E>                                                                             2,315
<DEPRECIATION>                                                                     1,225
<TOTAL-ASSETS>                                                                     5,978
<CURRENT-LIABILITIES>                                                              1,325
<BONDS>                                                                            1,509
<COMMON>                                                                              76
                                                                  0
                                                                            0
<OTHER-SE>                                                                         2,098
<TOTAL-LIABILITY-AND-EQUITY>                                                       5,978
<SALES>                                                                            4,777
<TOTAL-REVENUES>                                                                   5,100
<CGS>                                                                              4,006
<TOTAL-COSTS>                                                                      4,006
<OTHER-EXPENSES>                                                                       0
<LOSS-PROVISION>                                                                       0
<INTEREST-EXPENSE>                                                                    96
<INCOME-PRETAX>                                                                      325
<INCOME-TAX>                                                                         122
<INCOME-CONTINUING>                                                                  203
<DISCONTINUED>                                                                         0
<EXTRAORDINARY>                                                                        0
<CHANGES>                                                                              0
<NET-INCOME>                                                                         203
<EPS-PRIMARY>                                                                       2.69
<EPS-DILUTED>                                                                       2.64
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>             THIS SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION
                     EXTRACTED  FROM  ASHLAND  INC.'S 2ND QUARTER 1998 10-Q
                     WHICH WAS RESTATED IN THE 3RD QUARTER  1998 10-Q,  AND
                     IS  QUALIFIED  IN ITS  ENTIRETY BY  REFERENCE  TO SUCH
                     10-Q'S AND NOTE B OF NOTES TO  CONDENSED  CONSOLIDATED
                     FINANCIAL  STATEMENTS  IN THE 3RD  QUARTER  10-Q  THAT
                     EXPLAINS THE RESTATEMENT.
<MULTIPLIER>  1,000,000
       
<S>                                                                   <C>
<PERIOD-TYPE>                                                         6-MOS
<FISCAL-YEAR-END>                                                     SEP-30-1998
<PERIOD-END>                                                          MAR-31-1998
<CASH>                                                                                18
<SECURITIES>                                                                           0
<RECEIVABLES>                                                                      1,004
<ALLOWANCES>                                                                          20
<INVENTORY>                                                                          465
<CURRENT-ASSETS>                                                                   1,664
<PP&E>                                                                             2,250
<DEPRECIATION>                                                                     1,186
<TOTAL-ASSETS>                                                                     5,812
<CURRENT-LIABILITIES>                                                              1,281
<BONDS>                                                                            1,536
<COMMON>                                                                              76
                                                                  0
                                                                            0
<OTHER-SE>                                                                         1,991
<TOTAL-LIABILITY-AND-EQUITY>                                                       5,812
<SALES>                                                                            3,071
<TOTAL-REVENUES>                                                                   3,223
<CGS>                                                                              2,594
<TOTAL-COSTS>                                                                      2,594
<OTHER-EXPENSES>                                                                       0
<LOSS-PROVISION>                                                                       0
<INTEREST-EXPENSE>                                                                    62
<INCOME-PRETAX>                                                                      132
<INCOME-TAX>                                                                          51
<INCOME-CONTINUING>                                                                   81
<DISCONTINUED>                                                                         0
<EXTRAORDINARY>                                                                        0
<CHANGES>                                                                              0
<NET-INCOME>                                                                          81
<EPS-PRIMARY>                                                                       1.07
<EPS-DILUTED>                                                                       1.05
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>             THIS SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION
                     EXTRACTED  FROM  ASHLAND  INC.'S 1ST QUARTER 1998 10-Q
                     WHICH WAS RESTATED IN THE 3RD QUARTER  1998 10-Q,  AND
                     IS  QUALIFIED  IN ITS  ENTIRETY BY  REFERENCE  TO SUCH
                     10-Q'S AND NOTE B OF NOTES TO  CONDENSED  CONSOLIDATED
                     FINANCIAL  STATEMENTS  IN THE 3RD  QUARTER  10-Q  THAT
                     EXPLAINS THE RESTATEMENT.
<MULTIPLIER>  1,000,000
       
<S>                                                                   <C>
<PERIOD-TYPE>                                                         3-MOS
<FISCAL-YEAR-END>                                                     SEP-30-1998
<PERIOD-END>                                                          DEC-31-1997
<CASH>                                                                                48
<SECURITIES>                                                                           0
<RECEIVABLES>                                                                        996
<ALLOWANCES>                                                                          19
<INVENTORY>                                                                          449
<CURRENT-ASSETS>                                                                   1,658
<PP&E>                                                                             2,159
<DEPRECIATION>                                                                     1,160
<TOTAL-ASSETS>                                                                     5,508
<CURRENT-LIABILITIES>                                                              1,206
<BONDS>                                                                            1,345
<COMMON>                                                                              75
                                                                  0
                                                                            0
<OTHER-SE>                                                                         1,981
<TOTAL-LIABILITY-AND-EQUITY>                                                       5,508
<SALES>                                                                            1,598
<TOTAL-REVENUES>                                                                   1,674
<CGS>                                                                              1,349
<TOTAL-COSTS>                                                                      1,349
<OTHER-EXPENSES>                                                                       0
<LOSS-PROVISION>                                                                       0
<INTEREST-EXPENSE>                                                                    27
<INCOME-PRETAX>                                                                       87
<INCOME-TAX>                                                                          35
<INCOME-CONTINUING>                                                                   52
<DISCONTINUED>                                                                         0
<EXTRAORDINARY>                                                                        0
<CHANGES>                                                                              0
<NET-INCOME>                                                                          52
<EPS-PRIMARY>                                                                        .69
<EPS-DILUTED>                                                                        .68
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>             THIS SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION
                     EXTRACTED   FROM  ASHLAND   INC.'S  ANNUAL  REPORT  TO
                     SHAREHOLDERS  FOR THE FISCAL YEAR ENDED  SEPTEMBER 30,
                     1997, WHICH WAS RESTATED IN THE 3RD QUARTER 1998 10-Q,
                     AND IS  QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
                     DOCUMENTS   AND   NOTE  B  OF   NOTES   TO   CONDENSED
                     CONSOLIDATED  FINANCIAL  STATEMENTS IN THE 3RD QUARTER
                     10-Q THAT EXPLAINS THE RESTATEMENT.
<MULTIPLIER>  1,000,000
       
<S>                                                                   <C>
<PERIOD-TYPE>                                                         YEAR
<FISCAL-YEAR-END>                                                     SEP-30-1997
<PERIOD-END>                                                          SEP-30-1997
<CASH>                                                                               250
<SECURITIES>                                                                           0
<RECEIVABLES>                                                                      1,610
<ALLOWANCES>                                                                          25
<INVENTORY>                                                                          660
<CURRENT-ASSETS>                                                                   2,720
<PP&E>                                                                             5,567
<DEPRECIATION>                                                                     2,889
<TOTAL-ASSETS>                                                                     6,462
<CURRENT-LIABILITIES>                                                              2,028
<BONDS>                                                                            1,356
<COMMON>                                                                              75
                                                                  0
                                                                            0
<OTHER-SE>                                                                         1,949
<TOTAL-LIABILITY-AND-EQUITY>                                                       6,462
<SALES>                                                                           12,833
<TOTAL-REVENUES>                                                                  12,961
<CGS>                                                                             11,150
<TOTAL-COSTS>                                                                     11,150
<OTHER-EXPENSES>                                                                       0
<LOSS-PROVISION>                                                                       8
<INTEREST-EXPENSE>                                                                   142
<INCOME-PRETAX>                                                                      319
<INCOME-TAX>                                                                         127
<INCOME-CONTINUING>                                                                  192
<DISCONTINUED>                                                                        96
<EXTRAORDINARY>                                                                       (9)
<CHANGES>                                                                              0
<NET-INCOME>                                                                         279
<EPS-PRIMARY>                                                                       3.86
<EPS-DILUTED>                                                                       3.64
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>             THIS SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION
                     EXTRACTED  FROM ASHLAND  INC.'S 3RD QUARTER 1998 10-Q,
                     WHICH  RESTATED THE PERIOD ENDED JUNE 30, 1997, AND IS
                     QUALIFIED  IN ITS  ENTIRETY BY  REFERENCE TO SUCH 10-Q
                     AND  NOTE  B  OF  NOTES  TO   CONDENSED   CONSOLIDATED
                     FINANCIAL STATEMENTS THAT EXPLAINS THE RESTATEMENT.
<MULTIPLIER>  1,000,000
       
<S>                                                                   <C>
<PERIOD-TYPE>                                                         9-MOS
<FISCAL-YEAR-END>                                                     SEP-30-1997
<PERIOD-END>                                                          JUN-30-1997
<CASH>                                                                               112
<SECURITIES>                                                                           0
<RECEIVABLES>                                                                      1,581
<ALLOWANCES>                                                                          27
<INVENTORY>                                                                          717
<CURRENT-ASSETS>                                                                   2,620
<PP&E>                                                                             5,478
<DEPRECIATION>                                                                     2,841
<TOTAL-ASSETS>                                                                     6,622
<CURRENT-LIABILITIES>                                                              2,118
<BONDS>                                                                            1,580
<COMMON>                                                                              74
                                                                  0
                                                                            0
<OTHER-SE>                                                                         1,849
<TOTAL-LIABILITY-AND-EQUITY>                                                       6,622
<SALES>                                                                            9,491
<TOTAL-REVENUES>                                                                   9,577
<CGS>                                                                              8,259
<TOTAL-COSTS>                                                                      8,259
<OTHER-EXPENSES>                                                                       0
<LOSS-PROVISION>                                                                       0
<INTEREST-EXPENSE>                                                                   112
<INCOME-PRETAX>                                                                      222
<INCOME-TAX>                                                                          78
<INCOME-CONTINUING>                                                                  144
<DISCONTINUED>                                                                        26
<EXTRAORDINARY>                                                                       (2)
<CHANGES>                                                                              0
<NET-INCOME>                                                                         168
<EPS-PRIMARY>                                                                       2.33
<EPS-DILUTED>                                                                       2.21
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>             THIS SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION
                     EXTRACTED  FROM  ASHLAND  INC.'S 2ND QUARTER 1997 10-Q
                     WHICH WAS RESTATED IN THE 3RD QUARTER  1998 10-Q,  AND
                     IS  QUALIFIED  IN ITS  ENTIRETY BY  REFERENCE  TO SUCH
                     10-Q'S AND NOTE B OF NOTES TO  CONDENSED  CONSOLIDATED
                     FINANCIAL  STATEMENTS  IN THE 3RD  QUARTER  10-Q  THAT
                     EXPLAINS THE RESTATEMENT.
<MULTIPLIER>  1,000,000
       
<S>                                                                   <C>
<PERIOD-TYPE>                                                         6-MOS
<FISCAL-YEAR-END>                                                     SEP-30-1997
<PERIOD-END>                                                          MAR-31-1997
<CASH>                                                                                70
<SECURITIES>                                                                           0
<RECEIVABLES>                                                                      1,656
<ALLOWANCES>                                                                          26
<INVENTORY>                                                                          727
<CURRENT-ASSETS>                                                                   2,667
<PP&E>                                                                             5,410
<DEPRECIATION>                                                                     2,779
<TOTAL-ASSETS>                                                                     6,692
<CURRENT-LIABILITIES>                                                              2,162
<BONDS>                                                                            1,723
<COMMON>                                                                              74
                                                                  0
                                                                            0
<OTHER-SE>                                                                         1,738
<TOTAL-LIABILITY-AND-EQUITY>                                                       6,692
<SALES>                                                                            6,191
<TOTAL-REVENUES>                                                                   6,248
<CGS>                                                                              5,475
<TOTAL-COSTS>                                                                      5,475
<OTHER-EXPENSES>                                                                       0
<LOSS-PROVISION>                                                                       0
<INTEREST-EXPENSE>                                                                    74
<INCOME-PRETAX>                                                                       49
<INCOME-TAX>                                                                          23
<INCOME-CONTINUING>                                                                   26
<DISCONTINUED>                                                                        17
<EXTRAORDINARY>                                                                        0
<CHANGES>                                                                              0
<NET-INCOME>                                                                          43
<EPS-PRIMARY>                                                                        .51
<EPS-DILUTED>                                                                        .50
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>             THIS SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION
                     EXTRACTED  FROM  ASHLAND  INC.'S 1ST QUARTER 1997 10-Q
                     WHICH WAS RESTATED IN THE 3RD QUARTER  1998 10-Q,  AND
                     IS  QUALIFIED  IN ITS  ENTIRETY BY  REFERENCE  TO SUCH
                     10-Q'S AND NOTE B OF NOTES TO  CONDENSED  CONSOLIDATED
                     FINANCIAL  STATEMENTS  IN THE 3RD  QUARTER  10-Q  THAT
                     EXPLAINS THE RESTATEMENT.
<MULTIPLIER>  1,000,000
       
<S>                                                                   <C>
<PERIOD-TYPE>                                                         3-MOS
<FISCAL-YEAR-END>                                                     SEP-30-1997
<PERIOD-END>                                                          DEC-31-1996
<CASH>                                                                                49
<SECURITIES>                                                                           0
<RECEIVABLES>                                                                      1,647
<ALLOWANCES>                                                                          27
<INVENTORY>                                                                          734
<CURRENT-ASSETS>                                                                   2,623
<PP&E>                                                                             5,360
<DEPRECIATION>                                                                     2,728
<TOTAL-ASSETS>                                                                     6,644
<CURRENT-LIABILITIES>                                                              2,076
<BONDS>                                                                            1,729
<COMMON>                                                                              65
                                                                  0
                                                                          293
<OTHER-SE>                                                                         1,490
<TOTAL-LIABILITY-AND-EQUITY>                                                       6,644
<SALES>                                                                            3,200
<TOTAL-REVENUES>                                                                   3,228
<CGS>                                                                              2,828
<TOTAL-COSTS>                                                                      2,828
<OTHER-EXPENSES>                                                                       0
<LOSS-PROVISION>                                                                       0
<INTEREST-EXPENSE>                                                                    36
<INCOME-PRETAX>                                                                       41
<INCOME-TAX>                                                                          17
<INCOME-CONTINUING>                                                                   24
<DISCONTINUED>                                                                        12
<EXTRAORDINARY>                                                                        0
<CHANGES>                                                                              0
<NET-INCOME>                                                                          36
<EPS-PRIMARY>                                                                        .48
<EPS-DILUTED>                                                                        .47
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>             THIS SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION
                     EXTRACTED   FROM  ASHLAND   INC.'S  ANNUAL  REPORT  TO
                     SHAREHOLDERS  FOR THE FISCAL YEAR ENDED  SEPTEMBER 30,
                     1997, WHICH WAS RESTATED IN THE 3RD QUARTER 1998 10-Q,
                     AND IS  QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
                     DOCUMENTS   AND   NOTE  B  OF   NOTES   TO   CONDENSED
                     CONSOLIDATED  FINANCIAL  STATEMENTS IN THE 3RD QUARTER
                     10-Q THAT EXPLAINS THE RESTATEMENT.
<MULTIPLIER>  1,000,000
       
<S>                                                                   <C>
<PERIOD-TYPE>                                                         YEAR
<FISCAL-YEAR-END>                                                     SEP-30-1996
<PERIOD-END>                                                          SEP-30-1996
<CASH>                                                                                70
<SECURITIES>                                                                           0
<RECEIVABLES>                                                                      1,585
<ALLOWANCES>                                                                          27
<INVENTORY>                                                                          678
<CURRENT-ASSETS>                                                                   2,539
<PP&E>                                                                             5,306
<DEPRECIATION>                                                                     2,671
<TOTAL-ASSETS>                                                                     6,496
<CURRENT-LIABILITIES>                                                              2,067
<BONDS>                                                                            1,653
<COMMON>                                                                              64
                                                                  0
                                                                          293
<OTHER-SE>                                                                         1,457
<TOTAL-LIABILITY-AND-EQUITY>                                                       6,496
<SALES>                                                                           12,313
<TOTAL-REVENUES>                                                                  12,407
<CGS>                                                                             10,796
<TOTAL-COSTS>                                                                     10,796
<OTHER-EXPENSES>                                                                       0
<LOSS-PROVISION>                                                                      10
<INTEREST-EXPENSE>                                                                   151
<INCOME-PRETAX>                                                                      208
<INCOME-TAX>                                                                          72
<INCOME-CONTINUING>                                                                  136
<DISCONTINUED>                                                                        75
<EXTRAORDINARY>                                                                        0
<CHANGES>                                                                              0
<NET-INCOME>                                                                         211
<EPS-PRIMARY>                                                                       3.00
<EPS-DILUTED>                                                                       2.96
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>             THIS SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION
                     EXTRACTED   FROM  ASHLAND   INC.'S  ANNUAL  REPORT  TO
                     SHAREHOLDERS  FOR THE FISCAL YEAR ENDED  SEPTEMBER 30,
                     1997, WHICH WAS RESTATED IN THE 3RD QUARTER 1998 10-Q,
                     AND IS  QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
                     DOCUMENTS   AND   NOTE  B  OF   NOTES   TO   CONDENSED
                     CONSOLIDATED  FINANCIAL  STATEMENTS IN THE 3RD QUARTER
                     10-Q THAT EXPLAINS THE RESTATEMENT.
<MULTIPLIER>  1,000,000
       
<S>                                                                   <C>
<PERIOD-TYPE>                                                         YEAR
<FISCAL-YEAR-END>                                                     SEP-30-1995
<PERIOD-END>                                                          SEP-30-1995
<CASH>                                                                                51
<SECURITIES>                                                                           0
<RECEIVABLES>                                                                      1,512
<ALLOWANCES>                                                                          25
<INVENTORY>                                                                          667
<CURRENT-ASSETS>                                                                   2,405
<PP&E>                                                                             5,095
<DEPRECIATION>                                                                     2,571
<TOTAL-ASSETS>                                                                     6,225
<CURRENT-LIABILITIES>                                                              1,908
<BONDS>                                                                            1,672
<COMMON>                                                                              64
                                                                  0
                                                                          293
<OTHER-SE>                                                                         1,298
<TOTAL-LIABILITY-AND-EQUITY>                                                       6,225
<SALES>                                                                           11,361
<TOTAL-REVENUES>                                                                  11,435
<CGS>                                                                             10,026
<TOTAL-COSTS>                                                                     10,026
<OTHER-EXPENSES>                                                                       0
<LOSS-PROVISION>                                                                       9
<INTEREST-EXPENSE>                                                                   149
<INCOME-PRETAX>                                                                       13
<INCOME-TAX>                                                                          (1)
<INCOME-CONTINUING>                                                                   14
<DISCONTINUED>                                                                        10
<EXTRAORDINARY>                                                                        0
<CHANGES>                                                                              0
<NET-INCOME>                                                                          24
<EPS-PRIMARY>                                                                        .08
<EPS-DILUTED>                                                                        .08
        

</TABLE>


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