EXHIBIT 99.1

News Release     

April 30, 2014

Ashland Inc. reports preliminary financial results for second quarter of fiscal 2014

·   Earnings from continuing operations total ($0.78) per diluted share

·   Adjusted earnings from continuing operations total $1.53 per diluted share, which excludes $0.21 per diluted share from discontinued operations, where Ashland Water Technologies is now classified

·   Company reports good progress on global restructuring

COVINGTON, Ky. – Ashland Inc. (NYSE: ASH), a global leader in specialty chemical solutions for consumer and industrial markets, today announced preliminary(1) financial results for the quarter ended March 31, 2014, the second quarter of its 2014 fiscal year.

Quarterly Highlights

(in millions except per-share amounts)	Quarter Ended March 31
	2014			2013
Operating income (loss)	$	(64	)	$	184
Key items*		247			12
Adjusted operating income*	$	183		$	196
Adjusted EBITDA*	$	272		$	290
Diluted earnings per share (EPS)
From net income (loss)	$	(0.57	)	$	0.66
From continuing operations	$	(0.78	)	$	0.61
Key items*		2.31			0.92
Adjusted EPS from continuing operations*	$	1.53		$	1.53
Cash flows provided by operating activities    from continuing operations	$	175		$	126
Free cash flow*		124			124
*See Tables 5, 6 and 7 for Ashland definitions and U.S. GAAP reconciliations.

Ashland reported a loss from continuing operations of $61 million, or $0.78 per diluted share, on sales of $1.5 billion. These results included five key items that together reduced income from continuing operations by approximately $181 million, net of tax, or $2.31 per diluted share. Among the key items were two charges related to Ashland’s global restructuring: a $70 million after-tax, non-cash charge related to pension plan remeasurements, and a $61 million after-tax charge related to cost restructuring efforts. During the quarter Ashland also incurred a $29 million after-tax, non-cash impairment charge related to the recently announced divestiture of the ASK Chemicals joint venture. Excluding the five key items, Ashland’s adjusted income from continuing operations was $120 million, or $1.53 per diluted share.

For the year-ago quarter, Ashland reported income from continuing operations of $48 million, or $0.61 per diluted share, on sales of $1.5 billion. The year-ago results included five key items that together reduced income from continuing operations by approximately $74 million, net of tax, or $0.92 per diluted share. The two largest key items were related to debt refinancing. Excluding all key items, Ashland’s adjusted income from continuing operations was $122 million, or $1.53 per diluted share. (Please refer to Table 5 of the accompanying financial statements for details of key items in both periods.)

As a result of the pending sale of Ashland Water Technologies, that commercial unit’s results have been excluded from continuing operations. However, certain costs previously allocated to Water Technologies remain in continuing operations for all periods and are classified within Ashland's selling, general and administrative expenses. On this basis and for the remainder of this news release, financial results exclude the effect of key items in the current and prior-year quarters. Ashland’s results as compared to the year-ago quarter were as follows:

·   Volumes increased 3 percent;

·   Sales were flat;

·   Operating income decreased 7 percent to $183 million;

·   Earnings before interest, taxes, depreciation and amortization (EBITDA) decreased 6 percent to $272 million; and

·   EBITDA as a percent of sales decreased 110 basis points to 17.6 percent.

“Despite the year-over-year comparisons, we were encouraged by our overall performance in the second quarter, as two of our three commercial units, Ashland Performance Materials and Valvoline, posted growth in both sales and profitability,” said James J. O’Brien, Ashland chairman and chief executive officer. “In addition, we saw good sequential improvement, with better-than-expected results across all three commercial units.Within Ashland Specialty Ingredients, sales rose a healthy 11 percent when compared to the December quarter thanks to growth in our core divisions, while EBITDA margin returned to the 20 percent level. Performance Materials reported strong volume gains in both adhesives and composites, as well as significantly improved performance within elastomers. Valvoline reported a record second quarter in operating income, with good growth in lubricant volumes and sales, as well as improved product mix.”  

Business Segment Performance

In order to aid understanding of Ashland’s ongoing business performance, the results of Ashland’s business segments are described below on an adjusted basis and EBITDA, or adjusted EBITDA, is reconciled to operating income in Table 7 of this news release.

Specialty Ingredients reported mixed results on a year-over-year basis. Overall volume rose 3 percent. Volumes in the consumer-focused product lines – including personal care, pharmaceutical and nutrition – increased 3 percent. This performance was driven by product innovation and higher demand in Latin America and Europe. In the industrial-focused product lines – including coatings, construction, energy and related areas – volumes remained flat year-over-year, primarily due to lower guar volumes and capacity constraints within Ashland’s cellulosics manufacturing base. Sales totaled $662 million, a decline of 3 percent when compared to a year ago due to lower sales of guar and intermediates and solvents. EBITDA declined 13 percent, to $136 million, while EBITDA margin fell 240 basis points, to 20.5 percent. On a sequential basis, Specialty Ingredients’ results were better than expected, with growth beginning to return to the core divisions. Volumes climbed 14 percent from the December quarter, while sales grew 11 percent and EBITDA margin rose 210 basis points.

Performance Materials turned in another solid performance, with good growth in adhesives and composites and a marked improvement within elastomers. Overall volumes rose 4 percent versus prior year while sales rose 2 percent to $380 million. The adhesives and composites divisions continued their solid performances, with adhesives volume up 9 percent and composites rising 3 percent. Adhesives’ gains were driven by growing customer demand for Performance Materials’ innovative product platforms, particularly within the transportation and packaging and converting markets. Composites reported another strong performance, especially in China, due to increased penetration of building and construction and transportation markets. Elastomers showed considerable improvement over prior year as both volumes and margins increased, driven primarily by raw material costs moderating. Overall EBITDA increased 30 percent to $43 million. EBITDA margin increased 250 basis points to 11.3 percent, driven by gross profit improvement. In early April, Ashland announced a definitive agreement to sell its ASK Chemicals joint venture headquartered in Hilden, Germany, for approximately €257million. The transaction is expected to close prior to the end of September.

Ashland Consumer Markets (Valvoline) reported a record second quarter in operating income. Total lubricant volumes increased 1 percent and operating income increased 3 percent year-over-year. Same-store sales at company-owned Valvoline Instant Oil ChangeSM grew 5 percent year-over-year, driven by increased oil changes per day, average ticket price and total number of oil changes. Lubricant volume from Valvoline’s International business rose 9 percent. The Do-It-Yourself (DIY) channel reported continued improvement in product mix, with premium-branded lubricant sales increasing 8 percent. Overall sales increased 2 percent versus prior year to $503 million. Valvoline’s EBITDA rose 2 percent, to $90 million, and EBITDA as a percent of sales was 17.9 percent, an increase of 10 basis points versus the year-ago quarter.

Ashland announced the pending sale of Water Technologies in February. Accordingly, Water Technologies’ results are now reported within discontinued operations. The results described in this paragraph reflect the business as it has been historically reported and are provided for comparative purposes only. Water Technologies’ sales totaled $431 million, a 2 percent increase from prior year. Overall EBITDA increased 8 percent, to $42 million, while EBITDA as a percent of sales rose 50 basis points to 9.7 percent. As previously disclosed, Ashland expects to complete the sale of Water Technologies to Clayton, Dubilier & Rice for $1.8 billion in cash by the end of September.

Ashland’s effective tax rate for the March 2014 quarter was 15.4 percent, which was lower than expected. This was driven by reserve releases for certain foreign tax audits. Excluding these, the effective tax rate would have been 21 percent. Ashland now expects its effective tax rate for the full 2014 fiscal year to be approximately 21 percent.

Global Restructuring Update

O’Brien said Ashland has made good progress in its global restructuring. To date, the company has identified approximately $200 million in annualized cost savings opportunities. Among the actions taken to date:

·   Approximately 800 employees will leave the company by the end of calendar 2014 through either a voluntary severance program or job elimination.

·   In addition, Ashland is continuing to develop plans for substantially reducing certain external support services and for moving a significant number of jobs to existing, lower-cost regional centers of excellence.

·   Most of the company’s previously centralized supply chain organization has been integrated into the commercial units.

·   As of April 1, 2014, the adhesives and intermediates and solvents divisions have been realigned within Specialty Ingredients and Performance Materials.

On a run-rate basis, Ashland expects to achieve more than half of the annualized cost savings by the end of the 2014 fiscal year, and substantially all of the savings by the end of the second quarter of fiscal 2015.

“I am pleased with the progress we are making in our global restructuring, particularly as we have identified cost savings opportunities at the top end of our targeted range of $150-$200 million. We intend to take a disciplined approach not only to capturing those savings, but also to sustaining them. When complete, this restructuring should fundamentally improve Ashland’s underlying cost structure, enhance our competitiveness and better position Ashland to achieve EBITDA margins consistent with the top quartile of our specialty chemicals peer group,” said O’Brien.

Summary

Looking ahead to the second half of the fiscal year, O’Brien said he is optimistic about Ashland’s business.

“We have more work to do in driving growth and removing costs from our businesses, but we have a clear plan in place and I am confident that we will be able to execute against it. The benefits of our global restructuring should begin to ramp up as we move through the year. At the same time, we are encouraged by some of the positive trends we are seeing within our business, particularly as we head into the second half of the year, which is our seasonally stronger period,” O’Brien said.

Conference Call Webcast

Ashland will host a live webcast of its second-quarter conference call with securities analysts at 9 a.m. EDT Thursday, May 1, 2014. The webcast and supporting materials will be accessible through Ashland’s website at http://investor.ashland.com. Following the live event, an archived version of the webcast and supporting materials will be available for 12 months.

Use of Non-GAAP Measures

This news release includes certain non-GAAP (Generally Accepted Accounting Principles) measures. Such measurements are not prepared in accordance with GAAP and should not be construed as an alternative to reported results determined in accordance with GAAP. Management believes the use of such non-GAAP measures assists investors in understanding the ongoing operating performance of the company and its segments. The non-GAAP information provided may not be consistent with the methodologies used by other companies. All non-GAAP amounts have been reconciled with reported GAAP results in Tables 5, 6 and 7 of the financial statements provided with this news release.

About Ashland

In more than 100 countries, the people of Ashland Inc. (NYSE: ASH) provide the specialty chemicals, technologies and insights to help customers create new and improved products for today and sustainable solutions for tomorrow. Our chemistry is at work every day in a wide variety of markets and applications, including architectural coatings, automotive, construction, energy, food and beverage, personal care, pharmaceutical, tissue and towel, and water treatment. Visit ashland.com to see the innovations we offer through our four commercial units – Ashland Specialty Ingredients, Ashland Water Technologies, Ashland Performance Materials and Valvoline.

- 0 -

C-ASH

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. Ashland has identified some of these forward-looking statements with words such as “anticipates,” “believes,” “expects,” “estimates,” “may,” “will,” “should” and “intends” and the negatives of these words or other comparable terminology. In addition, Ashland may from time to time make forward-looking statements in its filings with the Securities and Exchange Commission (SEC), news releases and other written and oral communications. These forward-looking statements are based on Ashland’s expectations and assumptions, as of the date such statements are made, regarding Ashland’s future operating performance and financial condition, the economy and other future events or circumstances. Ashland’s expectations and assumptions include, without limitation, internal forecasts and analyses of current and future market conditions and trends, management plans and strategies, operating efficiencies and economic conditions (such as prices, supply and demand, cost of raw materials, and the ability to recover raw-material cost increases through price increases), and risks and uncertainties associated with the following: Ashland’s substantial indebtedness (including the possibility that such indebtedness and related restrictive covenants may adversely affect Ashland’s future cash flows, results of operations, financial condition and its ability to repay debt); the sale transactions involving Ashland Water Technologies and the ASK joint venture and the potential sale transaction involving the elastomers division (including the possibility that the transactions may not occur or that, if a transaction does occur, Ashland may not realize the anticipated benefits from such transaction); the global restructuring program (including the possibility that Ashland may not achieve the anticipated revenue and earnings growth, cost reductions, and other expected benefits from the program); and, Ashland’s ability to generate sufficient cash to finance its stock repurchase plans, severe weather, natural disasters, and legal proceedings and claims (including environmental and asbestos matters). Various risks and uncertainties may cause actual results to differ materially from those stated, projected or implied by any forward-looking statements, including, without limitation, risks and uncertainties affecting Ashland that are described in its most recent Form 10-K (including Item 1A Risk Factors) filed with the SEC, which is available on Ashland’s website at http://investor.ashland.com or on the SEC’s website at www.sec.gov. Ashland believes its expectations and assumptions are reasonable, but there can be no assurance that the expectations reflected herein will be achieved. Ashland undertakes no obligation to subsequently update any forward-looking statements made in this news release or otherwise except as required by securities or other applicable law.  Ashland believes its expectations and assumptions are reasonable, but there can be no assurance that the expectations reflected herein will be achieved. Ashland undertakes no obligation to subsequently update any forward-looking statements made in this news release or otherwise except as required by securities or other applicable law.

(1) Preliminary Results

Financial results are preliminary until Ashland’s Form 10-Q for the quarter ended March 31, 2014, is filed with the SEC.

SM Service mark, Ashland or its subsidiaries, registered in various countries

FOR FURTHER INFORMATION:

Investor Relations:

Jason Thompson

+1 (859) 815-3527

jlthompson@ashland.com

Media Relations:

Gary Rhodes

+1 (859) 815-3047

glrhodes@ashland.com

Ashland Inc. and Consolidated Subsidiaries											Table 1
STATEMENTS OF CONSOLIDATED INCOME
(In millions except per share data - preliminary and unaudited)
		Three months ended						Six months ended
		March 31						March 31
		2014			2013			2014			2013
Sales		$	1,545		$	1,550		$	2,977		$	2,998
Cost of sales			1,168			1,124			2,216			2,176
GROSS PROFIT			377			426			761			822
Selling, general and administrative expense			370			228			605			466
Research and development expense			36			30			63			53
Equity and other income (loss)			(35	)		16			(14	)		29
OPERATING INCOME (LOSS)			(64	)		184			79			332
Net interest and other financing expense			41			145			83			189
Net gain on divestitures			1			7			6			7
INCOME (LOSS) FROM CONTINUING OPERATIONS
	BEFORE INCOME TAXES		(104	)		46			2			150
Income tax expense (benefit)			(43	)		(2	)		(25	)		21
INCOME (LOSS) FROM CONTINUING OPERATIONS			(61	)		48			27			129
Income from discontinued operations (net of income taxes) (a)			17			5			39			25
NET INCOME (LOSS)		$	(44	)	$	53		$	66		$	154
DILUTED EARNINGS PER SHARE
	Income (loss) from continuing operations	$	(0.78	)	$	0.61		$	0.35		$	1.60
	Income from discontinued operations		0.21			0.05			0.49			0.32
	Net income (loss)	$	(0.57	)	$	0.66		$	0.84		$	1.92
AVERAGE COMMON SHARES AND ASSUMED CONVERSIONS			78			80			79			80
SALES
	Specialty Ingredients	$	662		$	682		$	1,260		$	1,304
	Performance Materials		380			374			728			719
	Consumer Markets		503			494			989			975
		$	1,545		$	1,550		$	2,977		$	2,998
OPERATING INCOME (LOSS)
	Specialty Ingredients	$	61		$	87		$	106		$	159
	Performance Materials		(35	)		21			(15	)		35
	Consumer Markets		81			79			156			145
	Unallocated and other (a)		(171	)		(3	)		(168	)		(7	)
		$	(64	)	$	184		$	79		$	332
(a)	The discontinued operations caption for each period includes the direct results of the Water Technologies business. Due to its expected sale, the direct results of the business have been presented as discontinued operations for each period presented in accordance with U.S. GAAP. Certain costs previously charged to the Water Technologies business have been included in Unallocated and other as the costs relate to indirect corporate cost allocations previously charged to this business.

Ashland Inc. and Consolidated Subsidiaries				Table 2
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions - preliminary and unaudited)
		March 31		September 30
		2014		2013
ASSETS
	Current assets
	Cash and cash equivalents	$	491	$	346
	Accounts receivable		1,150		1,113
	Inventories		773		758
	Deferred income taxes		108		107
	Other assets		121		62
	Held for sale (a)		499		487
	Total current assets		3,142		2,873
	Noncurrent assets
	Property, plant and equipment
	Cost		4,222		4,181
	Accumulated depreciation		1,756		1,674
	Net property, plant and equipment		2,466		2,507
	Goodwill		2,717		2,709
	Intangibles		1,388		1,437
	Asbestos insurance receivable		432		437
	Equity and other unconsolidated investments		174		213
	Other assets		533		552
	Held for sale (a)		1,336		1,360
	Total noncurrent assets		9,046		9,215
	Total assets	$	12,188	$	12,088
LIABILITIES AND STOCKHOLDERS’ EQUITY
	Current liabilities
	Short-term debt	$	401	$	308
	Current portion of long-term debt		-		12
	Trade and other payables		646		714
	Accrued expenses and other liabilities		521		499
	Held for sale (a)		186		194
	Total current liabilities		1,754		1,727
	Noncurrent liabilities
	Long-term debt		2,949		2,947
	Employee benefit obligations		1,215		1,110
	Asbestos litigation reserve		708		735
	Deferred income taxes		363		369
	Other liabilities		550		548
	Held for sale (a)		79		99
	Total noncurrent liabilities		5,864		5,808
	Stockholders’ equity		4,570		4,553
	Total liabilities and stockholders' equity	$	12,188	$	12,088
(a)	Primarily relates to assets and liabilities of the Water Technologies business that have qualified for held for sale classification in accordance with U.S. GAAP.

Ashland Inc. and Consolidated Subsidiaries											Table 3
STATEMENTS OF CONSOLIDATED CASH FLOWS
(In millions - preliminary and unaudited)
		Three months ended						Six months ended
		March 31						March 31
		2014			2013			2014			2013
CASH FLOWS PROVIDED (USED) BY OPERATING ACTIVITIES
FROM CONTINUING OPERATIONS
	Net income (loss)	$	(44	)	$	53		$	66		$	154
	Income from discontinued operations (net of income taxes)		(17	)		(5	)		(39	)		(25	)
	Adjustments to reconcile income from continuing operations to
	cash flows from operating activities
	Depreciation and amortization		95			87			183			178
	Debt issuance cost amortization		3			52			7			57
	Purchased in-process research and development expense		9			4			9			4
	Deferred income taxes		(1	)		(2	)		(4	)		(5	)
	Equity income from affiliates		(7	)		(8	)		(14	)		(13	)
	Distributions from equity affiliates		-			-			6			5
	Gain from sale of property and equipment		-			-			-			(1	)
	Stock based compensation expense		9			8			17			16
	Net gain on divestitures		(1	)		(7	)		(6	)		(7	)
	Impairment of equity method investment		46			-			46			-
	Losses on pension plan remeasurement		105			-			105			-
	Change in operating assets and liabilities(a)		(22	)		(56	)		(182	)		(160	)
Total cash provided by operating activities from continuing operations			175			126			194			203
CASH FLOWS PROVIDED (USED) BY INVESTING ACTIVITIES
FROM CONTINUING OPERATIONS
	Additions to property, plant and equipment		(51	)		(54	)		(96	)		(94	)
	Proceeds from disposal of property, plant and equipment		4			1			4			3
	Purchase of operations - net of cash acquired		(2	)		-			(2	)		-
	Proceeds (uses) from sale of operations or equity investments		1			(1	)		6			(2	)
Total cash used by investing activities from continuing operations			(48	)		(54	)		(88	)		(93	)
CASH FLOWS PROVIDED (USED) BY FINANCING ACTIVITIES
FROM CONTINUING OPERATIONS
	Proceeds from issuance of long-term debt		-			2,320			-			2,320
	Repayment of long-term debt		-			(2,475	)		(12	)		(2,518	)
	Proceeds from short-term debt		87			108			93			113
	Debt issuance costs		-			(36	)		-			(36	)
	Cash dividends paid		(26	)		(18	)		(53	)		(36	)
	Proceeds from exercise of stock options		-			-			1			1
	Excess tax benefits related to share-based payments		3			2			6			4
Total cash provided (used) by financing activities from continuing operations			64			(99	)		35			(152	)
CASH PROVIDED (USED) BY CONTINUING OPERATIONS			191			(27	)		141			(42	)
	Cash provided (used) by discontinued operations
	Operating cash flows		13			17			20			5
	Investing cash flows		(9	)		(12	)		(15	)		(21	)
	Effect of currency exchange rate changes on cash and
	cash equivalents		1			2			(1	)		3
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS			196			(20	)		145			(55	)
Cash and cash equivalents - beginning of period			295			488			346			523
CASH AND CASH EQUIVALENTS - END OF PERIOD		$	491		$	468		$	491		$	468
DEPRECIATION AND AMORTIZATION
	Specialty Ingredients	$	66		$	65		$	131		$	131
	Performance Materials		19			12			33			28
	Consumer Markets		9			9			17			17
	Unallocated and other		1			1			2			2
		$	95		$	87		$	183		$	178
ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT
	Specialty Ingredients	$	32		$	29		$	63		$	56
	Performance Materials		7			11			12			15
	Consumer Markets		7			7			13			12
	Unallocated and other		5			7			8			11
		$	51		$	54		$	96		$	94
(a)	Excludes changes resulting from operations acquired or sold.

Ashland Inc. and Consolidated Subsidiaries											Table 4
INFORMATION BY INDUSTRY SEGMENT
(In millions - preliminary and unaudited)
		Three months ended						Six months ended
		March 31						March 31
		2014			2013			2014			2013
SPECIALTY INGREDIENTS
	Sales per shipping day	$	10.5		$	10.8		$	10.1		$	10.4
	Metric tons sold (thousands)		103.8			100.7			195.8			189.6
	Gross profit as a percent of sales (a) (b)		30.2	%		30.5	%		29.2	%		30.7	%
PERFORMANCE MATERIALS
	Sales per shipping day	$	6.0		$	5.9		$	5.8		$	5.7
	Metric tons sold (thousands)		136.9			131.5			264.5			256.1
	Gross profit as a percent of sales (a)		13.1	%		14.6	%		15.0	%		15.1	%
CONSUMER MARKETS
	Lubricant sales (gallons)		39.6			39.2			78.2			76.4
	Premium lubricants (percent of U.S. branded volumes)		37.1	%		34.2	%		36.4	%		33.5	%
	Gross profit as a percent of sales (a)		32.1	%		31.9	%		31.6	%		31.0	%
(a)	Gross profit as a percent of sales is defined as sales, less cost of sales divided by sales.
(b)	Gross profit for the six months ended March 31, 2013 includes a loss of $31 million related to certain commoditized guar inventories, as well as income of $22 million related to the settlement of a business interruption insurance claim.  Excluding these two items, the gross profit percentage would have been 31.4%.

Ashland Inc. and Consolidated Subsidiaries													Table 5
RECONCILIATION OF NON-GAAP DATA - INCOME (LOSS) FROM CONTINUING OPERATIONS
(In millions - preliminary and unaudited)
	Three Months Ended March 31, 2014
	Specialty				Performance			Consumer		Unallocated
	Ingredients				Materials			Markets		& Other			Total
OPERATING INCOME (LOSS)
Restructuring		$	-		$	(20	)	$	-	$	(67	)	$	(87	)
Impairment of ASK joint venture			-			(46	)		-		-			(46	)
Impairment of IPR&D assets			(9	)		-			-		-			(9	)
Losses on pension plan remeasurement			-			-			-		(105	)		(105	)
All other operating income			70			31			81		1			183
Operating income (loss)			61			(35	)		81		(171	)		(64	)
NET INTEREST AND OTHER FINANCING EXPENSE											41			41
NET GAIN ON DIVESTITURES											1			1
INCOME TAX EXPENSE (BENEFIT)
Key items											(80	)		(80	)
Discrete items											15			15
All other income tax expense											22			22
											(43	)		(43	)
INCOME (LOSS) FROM CONTINUING OPERATIONS		$	61		$	(35	)	$	81	$	(168	)	$	(61	)
	Three Months Ended March 31, 2013
	Specialty				Performance			Consumer		Unallocated
	Ingredients				Materials			Markets		& Other			Total
OPERATING INCOME (LOSS)
Restructuring and other integration costs		$	-		$	-		$	-	$	(6	)	$	(6	)
Foreign tax assessment			-			-			-		(2	)		(2	)
Impairment of IPR&D assets			(4	)		-			-		-			(4	)
All other operating income			91			21			79		5			196
Operating income (loss)			87			21			79		(3	)		184
NET INTEREST AND OTHER FINANCING EXPENSE
Interest rate swaps termination charge											52			52
Accelerated debt issuance and other costs											47			47
All other interest and other financing expense											46			46
											145			145
NET GAIN ON DIVESTITURES											7			7
INCOME TAX EXPENSE (BENEFIT)
Key items											(37	)		(37	)
Discrete items											1			1
All other income tax expense											34			34
											(2	)		(2	)
INCOME (LOSS) FROM CONTINUING OPERATIONS		$	87		$	21		$	79	$	(139	)	$	48

Ashland Inc. and Consolidated Subsidiaries												Table 6
RECONCILIATION OF NON-GAAP DATA - FREE CASH FLOW
(In millions - preliminary and unaudited)
		Three months ended							Six months ended
		March 31							March 31
Free cash flow (a)		2014				2013			2014			2013
Total cash flows provided by operating activities
	from continuing operations		$	175		$	126		$	194		$	203
Adjustments:
	Additions to property, plant and equipment			(51	)		(54	)		(96	)		(94	)
	Payment resulting from termination of interest rate swaps (b)			-			52			-			52
Free cash flows			$	124		$	124		$	98		$	161
(a)	Free cash flow is defined as cash flows provided by operating activities less additions to property, plant and equipment and other items Ashland has deemed non operational (if applicable).
(b)	Since payment was generated as a result of financing activity, this amount has been included within this calculation.

Ashland Inc. and Consolidated Subsidiaries					Table 7
RECONCILIATION OF NON-GAAP DATA - ADJUSTED EBITDA
(In millions - preliminary and unaudited)
		Three months ended
		March 31
Adjusted EBITDA - Ashland Inc.		2014			2013
Net income (loss)		$	(44	)	$	53
	Income tax benefit		(43	)		(2	)
	Net interest and other financing expense		41			145
	Depreciation and amortization (a)		88			87
EBITDA			42			283
	Income from discontinued operations (net of income taxes)		(17	)		(5	)
	Operating key items (see Table 5)		247			12
Adjusted EBITDA		$	272		$	290
Adjusted EBITDA - Specialty Ingredients
Operating income		$	61		$	87
Add:
	Depreciation and amortization		66			65
	Key items (see Table 5)		9			4
Adjusted EBITDA		$	136		$	156
Adjusted EBITDA - Performance Materials
Operating income (loss)		$	(35	)	$	21
Add:
	Depreciation and amortization (a)		12			12
	Key items (see Table 5)		66			-
Adjusted EBITDA		$	43		$	33
Adjusted EBITDA - Consumer Markets
Operating income		$	81		$	79
Add:
	Depreciation and amortization		9			9
	Key items (see Table 5)		-			-
Adjusted EBITDA		$	90		$	88
(a)	Depreciation and amortization excludes accelerated depreciation of $7 million for Performance Materials for the three months ended March 31, 2014, which is displayed as a key item within this table.