SECURITIES AND EXCHANGE COMMISSION

                          Washington, D. C. 20549

                                  FORM 8-K

                               CURRENT REPORT

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

     Date of report (Date of earliest event reported): January 25, 2005

                                ASHLAND INC.
           (Exact name of registrant as specified in its charter)

                                  Kentucky
               (State or other jurisdiction of incorporation)


              1-2918                                         61-0122250
       (Commission File Number)                          (I.R.S. Employer
                                                        Identification No.)


   50 E. RiverCenter Boulevard, Covington, Kentucky          41012-0391
           (Address of principal executive offices)          (Zip Code)


           P.O. Box  391, Covington, Kentucky                41012-0391
                  (Mailing Address)                          (Zip Code)


        Registrant's telephone number, including area code (859) 815-3333

Check the  appropriate  box below if the Form 8-K  filing  is  intended  to
simultaneously satisfy the filing obligation of the registrant under any of
the following provisions:

[ ] Written communications pursuant to Rule 425 under the Securities Act
   (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act
   (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
    Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
    Exchange Act (17 CFR 240.13e-4(c))


Item 2.02. Results of Operations and Financial Condition - --------- --------------------------------------------- On January 28, 2005, Ashland Inc. ("Ashland") announced that it has made a revision to its first quarter fiscal 2005 results issued on January 25, 2005. As a result, net income was reduced to $94 million, or $1.28 a share, for the December 2004 quarter rather than the previously reported $101 million, or $1.39 a share. Operating income was reduced to $180 million from $193 million. There is no cash flow impact from this correction of past accounting treatment. Subsequent to Ashland's earnings release on January 25, 2005, Ashland was informed by its independent public accounting firm that the major public accounting firms had re-evaluated the appropriateness of historical accounting practices within the industry for certain insurance policies issued through an energy industry mutual insurance consortium. After completing its own review and discussions with its independent accountants, Ashland has concluded, based on this re-evaluation, that accounting standards require a shareholder of a mutual insurance company to record a liability for the estimated effect of past losses of the shareholder group on the individual shareholder's future insurance premiums. As a result, Ashland recorded a liability of approximately $7 million for the estimated effect on its future premiums, which increased the operating loss from corporate activities to $27 million, compared to the previously reported $20 million. In addition, Marathon Ashland Petroleum LLC (MAP) recorded a liability of $15 million for the estimated effect on its future premiums, which was included in the earnings Marathon Oil Corporation reported on January 27, 2005. Ashland's 38-percent share of that liability reduced Ashland's equity income from MAP by approximately $6 million. This reduction decreased Ashland's Refining and Marketing operating income to $136 million, compared to the previously reported $142 million. Ashland has not yet filed its quarterly report on Form 10-Q for the quarter ended December 31, 2004. Ashland's financial statements in the 10-Q will reflect the revised accounting treatment. No restatement of prior periods was required as the impact on such periods would not have been material. A copy of Ashland's January 28, 2005 press release with respect to this matter is attached as Exhibit 99.1 and is incorporated by reference into this Item 2.02. The information in this report, being furnished pursuant to Item 2.02 of Form 8-K, shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section, and is not incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing. Item 9.01. Financial Statements and Exhibits - --------- --------------------------------- (c) Exhibits 99.1 Press Release dated January 28, 2005

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: January 28, 2005 /s/ J. Marvin Quin -------------------------------------------- Name: J. Marvin Quin Title: Senior Vice President and Chief Financial Officer

EXHIBIT INDEX 99.1 Press Release dated January 28, 2005

                                                        EXHIBIT 99.1

                     [GRAPHIC OMITTED][GRAPHIC OMITTED]
News Release



                               FOR ADDITIONAL INFORMATION:
                               Media Relations:      Investor Relations:
                               Jim Vitak             Bill Henderson
                               (614) 790-3715        (859) 815-4454
                               jevitak@ashland.com   wehenderson@ashland.com

                               FOR IMMEDIATE RELEASE:
                               January 28, 2005


ASHLAND INC. REVISES FIRST QUARTER EARNINGS

COVINGTON,  KY. - Ashland Inc. (NYSE: ASH) announced today that it has made
a revision to its first quarter  fiscal 2005 results  issued on January 25,
2005. As a result, net income was reduced to $94 million, or $1.28 a share,
for the December  2004 quarter  rather than the  previously  reported  $101
million,  or $1.39 a share.  Operating  income was reduced to $180  million
from $193  million.  There is no cash flow impact from this  correction  of
past accounting treatment.
         Subsequent  to  Ashland's  earnings  release on January 25,  2005,
Ashland was informed by its  independent  public  accounting  firm that the
major public  accounting  firms had  re-evaluated  the  appropriateness  of
historical  accounting  practices within the industry for certain insurance
policies  issued through an energy industry  mutual  insurance  consortium.
After  completing  its own  review  and  discussions  with its  independent
accountants,  Ashland  has  concluded,  based on this  re-evaluation,  that
accounting standards require a shareholder of a mutual insurance company to
record  a  liability  for  the  estimated  effect  of  past  losses  of the
shareholder  group  on  the  individual   shareholder's   future  insurance
premiums.  As a result,  Ashland  recorded a liability of  approximately $7
million for the estimated  effect on its future  premiums,  which increased
the operating  loss from corporate  activities to $27 million,  compared to
the previously reported $20 million.

In addition, Marathon Ashland Petroleum LLC (MAP) recorded a liability of $15 million for the estimated effect on its future premiums, which was included in the earnings Marathon Oil Corporation reported on January 27, 2005. Ashland's 38-percent share of that liability reduced Ashland's equity income from MAP by approximately $6 million. This reduction decreased Ashland's Refining and Marketing operating income to $136 million, compared to the previously reported $142 million. Ashland has not yet filed its quarterly report on Form 10-Q for the quarter ended December 31, 2004. Ashland's financial statements in the 10-Q will reflect the revised accounting treatment. No restatement of prior periods was required as the impact on such periods would not have been material. Attached are revised unaudited financial statements. Ashland Inc. (NYSE:ASH) is a Fortune 500 transportation construction, chemicals and petroleum company providing products, services and customer solutions throughout the world. To learn more about Ashland, visit www.ashland.com. - 0 - FORWARD-LOOKING STATEMENTS This news release contains forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements include those that refer to Ashland's operating performance, earnings and expectations about the MAP transaction. Although Ashland believes its expectations are based on reasonable assumptions, it cannot assure the expectations reflected herein will be achieved. These forward-looking statements are based upon internal forecasts and analyses of current and future market conditions and trends, management plans and strategies, weather, operating efficiencies and economic conditions, such as prices, supply and demand, cost of raw materials, and legal proceedings and claims (including environmental and asbestos matters) and are subject to a number of risks, uncertainties, and assumptions that could cause actual results to differ materially from those we describe in the forward-looking statements. The risks, uncertainties, and assumptions include the possibility that Ashland will be unable to fully realize the benefits anticipated from the MAP transaction; the possibility the transaction may not close including as a result of failure to receive a favorable ruling from the Internal Revenue Service or failure of Ashland to obtain the approval of its shareholders; the possibility that Ashland may be required to modify some aspect of the transaction to obtain regulatory approvals; and other risks that are described from time to time in the Securities and Exchange Commission (SEC) reports of Ashland. Other factors and risks affecting Ashland are contained in Ashland's Form 10-K for the fiscal year ended Sept. 30, 2004, filed with the SEC and available on Ashland's Investor Relations website at www.ashland.com/investors or the SEC's website at www.sec.gov. Ashland undertakes no obligation to subsequently update or revise the forward-looking statements made in this news release to reflect events or circumstances after the date of this news release.

Ashland Inc. and Consolidated Subsidiaries Page 1 STATEMENTS OF CONSOLIDATED INCOME (In millions except per share data - unaudited) Three months ended December 31 ------------------------- 2004 2003 ----------- ----------- REVENUES Sales and operating revenues $ 2,177 $ 1,936 Equity income 146 38 Other income 17 13 ----------- ----------- 2,340 1,987 COSTS AND EXPENSES Cost of sales and operating expenses 1,849 1,611 Selling, general and administrative expenses 311 284 ----------- ----------- 2,160 1,895 ----------- ----------- OPERATING INCOME 180 92 Net interest and other financial costs (31) (30) ----------- ----------- INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 149 62 Income taxes (55) (23) ----------- ----------- INCOME FROM CONTINUING OPERATIONS 94 39 Results from discontinued operations (net of income taxes) - (5) ----------- ----------- NET INCOME $ 94 $ 34 =========== =========== DILUTED EARNINGS PER SHARE Income from continuing operations $ 1.28 $ .56 Results from discontinued operations - (.07) ----------- ----------- Net income $ 1.28 $ .49 =========== =========== AVERAGE COMMON SHARES AND ASSUMED CONVERSIONS 73 69 SALES AND OPERATING REVENUES APAC $ 611 $ 650 Ashland Distribution 895 698 Ashland Specialty Chemical 400 322 Valvoline 309 290 Intersegment sales (38) (24) ----------- ----------- $ 2,177 $ 1,936 =========== =========== OPERATING INCOME APAC $ 7 $ 30 Ashland Distribution 24 13 Ashland Specialty Chemical 22 23 Valvoline 18 20 Refining and Marketing (a) 136 26 Corporate (27) (20) ----------- ----------- $ 180 $ 92 =========== =========== - ---------- (a) Includes Ashland's equity income from Marathon Ashland Petroleum LLC (MAP), amortization related to Ashland's excess investment in MAP, and other activities associated with refining and marketing.

Ashland Inc. and Consolidated Subsidiaries Page 2 CONDENSED CONSOLIDATED BALANCE SHEETS (In millions - unaudited) December 31 ------------------------- 2004 2003 ----------- ----------- ASSETS Current assets Cash and cash equivalents $ 146 $ 201 Accounts receivable 1,212 1,045 Inventories 538 483 Deferred income taxes 95 110 Other current assets 106 103 ----------- ----------- 2,097 1,942 Investments and other assets Investment in Marathon Ashland Petroleum LLC (MAP) 2,856 2,335 Goodwill 567 527 Asbestos insurance receivable (noncurrent portion) 396 403 Other noncurrent assets 370 296 ----------- ----------- 4,189 3,561 Property, plant and equipment Cost 3,166 3,087 Accumulated depreciation, depletion and amortization (1,889) (1,809) ----------- ----------- 1,277 1,278 ----------- ----------- $ 7,563 $ 6,781 =========== =========== LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities Debt due within one year $ 575 $ 145 Trade and other payables 1,197 1,123 Income taxes 69 56 ----------- ----------- 1,841 1,324 Noncurrent liabilities Long-term debt (less current portion) 1,087 1,429 Employee benefit obligations 438 399 Deferred income taxes 248 221 Reserves of captive insurance companies 177 173 Asbestos litigation reserve (noncurrent portion) 553 562 Other long-term liabilities and deferred credits 375 355 ----------- ----------- 2,878 3,139 Common stockholders' equity 2,844 2,318 ----------- ----------- $ 7,563 $ 6,781 =========== ===========

Ashland Inc. and Consolidated Subsidiaries Page 3 STATEMENTS OF CONSOLIDATED CASH FLOWS (In millions - unaudited) Three months ended December 31 ------------------------- 2004 2003 ----------- ----------- CASH FLOWS FROM OPERATIONS Income from continuing operations $ 94 $ 39 Expense (income) not affecting cash Depreciation, depletion and amortization (a) 46 48 Deferred income taxes 17 21 Equity income from affiliates (146) (38) Distributions from equity affiliates 1 148 Other items 2 - Change in operating assets and liabilities (b) (68) (150) ----------- ----------- (54) 68 CASH FLOWS FROM FINANCING Proceeds from issuance of common stock 20 17 Repayment of long-term debt (98) (38) Increase in short-term debt 211 - Dividends paid (20) (19) ----------- ----------- 113 (40) CASH FLOWS FROM INVESTMENT Additions to property, plant and equipment (a) (55) (53) Purchase of operations - net of cash acquired (95) - Other - net 2 9 ----------- ----------- (148) (44) ----------- ----------- CASH USED BY CONTINUING OPERATIONS (89) (16) Cash used by discontinued operations (8) (6) ----------- ----------- DECREASE IN CASH AND CASH EQUIVALENTS $ (97) $ (22) =========== =========== DEPRECIATION, DEPLETION AND AMORTIZATION APAC $ 22 $ 25 Ashland Distribution 4 4 Ashland Specialty Chemical 11 10 Valvoline 6 6 Corporate 3 3 ----------- ----------- $ 46 $ 48 =========== =========== ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT APAC $ 33 $ 5 Ashland Distribution 5 1 Ashland Specialty Chemical 11 10 Valvoline 5 3 Corporate 1 34 ----------- ----------- $ 55 $ 53 =========== =========== - ---------- (a) Excludes amounts related to equity affiliates. Ashland's 38 percent share of MAP's DD&A was $41 million in 2004 and $37 million in 2003, and its share of MAP's capital expenditures was $138 million in 2004 and $109 million in 2003. (b) Excludes changes resulting from operations acquired or sold.

Ashland Inc. and Consolidated Subsidiaries Page 4 OPERATING INFORMATION BY INDUSTRY SEGMENT (Unaudited) Three months ended December 31 -------------------------- 2004 2003 ----------- ----------- APAC Construction backlog at December 31 (millions) (a) $ 1,730 $ 1,659 Net construction job revenues (millions) (b) $ 344 $ 366 Hot-mix asphalt production (million tons) 7.8 8.4 Aggregate production (million tons) 7.8 6.8 ASHLAND DISTRIBUTION (c) Sales per shipping day (millions) $ 14.4 $ 11.3 Gross profit as a percent of sales 9.6% 9.6% ASHLAND SPECIALTY CHEMICAL (c) Sales per shipping day (millions) $ 6.4 $ 5.2 Gross profit as a percent of sales 24.2% 29.8% VALVOLINE Lubricant sales (million gallons) 41.1 43.7 Premium lubricants (percent of U.S. branded volumes) 21.8% 19.4% REFINING AND MARKETING (d) Refinery runs (thousand barrels per day) Crude oil refined 975 899 Other charge and blend stocks 200 184 Refined product yields (thousand barrels per day) Gasoline 644 612 Distillates 328 296 Asphalt 81 68 Other 140 116 ----------- ----------- Total 1,193 1,092 Refined product sales (thousand barrels per day) (e) 1,414 1,355 Refining and wholesale marketing margin (per barrel) (f) $ 4.03 $ 1.71 Speedway SuperAmerica (SSA) Retail outlets at December 31 1,669 1,775 Gasoline and distillate sales (million gallons) 793 806 Gross margin - gasoline and distillates (per gallon) $ .1219 $ .1145 Merchandise sales (millions) $ 581 $ 547 Merchandise margin (as a percent of sales) 24.9% 24.8% - ---------- (a) Includes APAC's proportionate share of the backlog of unconsolidated joint ventures. (b) Total construction job revenues, less subcontract costs. (c) Sales are defined as sales and operating revenues. Gross profit is defined as sales and operating revenues, less cost of sales and operating expenses. (d) Amounts represent 100% of MAP's operations, in which Ashland owns a 38% interest. (e) Total average daily volume of all refined product sales to MAP's wholesale, branded and retail (SSA) customers. (f) Sales revenue less cost of refinery inputs, purchased products and manufacturing expenses, including depreciation.